[MAXIS] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[MAXIS] MAXIS BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 43.86%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MAXIS's Result
MAXIS's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 8,967,000 8,800,000 8,869,000 7,611,000 5.61%
PBT 2,576,000 3,004,000 3,132,000 1,965,000 9.43%
Tax -716,000 -473,000 -837,000 -361,000 25.61%
NP 1,860,000 2,531,000 2,295,000 1,604,000 5.05%
-
NP to SH 1,856,000 2,527,000 2,295,000 1,604,000 4.97%
-
Tax Rate 27.80% 15.75% 26.72% 18.37% -
Total Cost 7,107,000 6,269,000 6,574,000 6,007,000 5.75%
-
Net Worth 7,106,399 8,100,000 8,735,801 8,933,881 -7.33%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 3,009,736 2,999,391 3,002,131 675,671 64.46%
Div Payout % 162.16% 118.69% 130.81% 42.12% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 7,106,399 8,100,000 8,735,801 8,933,881 -7.33%
NOSH 7,560,000 7,500,000 7,530,863 7,507,462 0.23%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 20.74% 28.76% 25.88% 21.07% -
ROE 26.12% 31.20% 26.27% 17.95% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 118.61 117.33 117.77 101.38 5.36%
EPS 24.55 33.69 30.47 21.37 4.72%
DPS 40.00 40.00 40.00 9.00 64.33%
NAPS 0.94 1.08 1.16 1.19 -7.55%
Adjusted Per Share Value based on latest NOSH - 7,507,462
31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 114.48 112.34 113.22 97.16 5.61%
EPS 23.69 32.26 29.30 20.48 4.96%
DPS 38.42 38.29 38.33 8.63 64.43%
NAPS 0.9072 1.0341 1.1152 1.1405 -7.33%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 6.65 5.48 5.30 5.37 -
P/RPS 5.61 4.67 4.50 5.30 1.91%
P/EPS 27.09 16.26 17.39 25.13 2.53%
EY 3.69 6.15 5.75 3.98 -2.48%
DY 6.02 7.30 7.55 1.68 52.96%
P/NAPS 7.07 5.07 4.57 4.51 16.15%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/13 24/02/12 28/02/11 - -
Price 6.35 5.99 5.43 0.00 -
P/RPS 5.35 5.11 4.61 0.00 -
P/EPS 25.87 17.78 17.82 0.00 -
EY 3.87 5.62 5.61 0.00 -
DY 6.30 6.68 7.37 0.00 -
P/NAPS 6.76 5.55 4.68 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment