T-O (am): 0.000 (08:59:00)
Last updated: 16:50
Customize
Select columns required and click "Update" to save your preferences
| Ann. Date | Qtr. Date | Q | FYE | Revenue [M] | PBT [M] | NP [M] | NPM | DPS | EPS | R. QoQ | R. YoY | E. QoQ | E. YoY | TTM EPS |
Adj. [M] |
NP [M] (adj) |
NPM (adj) |
EPS (adj) |
E. QoQ (adj) |
E. YoY (adj) |
TTM EPS (adj) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 07 Nov 25 | Q3 Sep 2025 | 3 | 31 Dec 2025 | 2,589.00 | 544.00 | 412.00 | 15.9% | 4.00 | 5.30 | 1.1% | 0.5% | 3.5% | 12.6% | ||||||||
| 21 Aug 25 | Q2 Jun 2025 | 2 | 31 Dec 2025 | 2,562.00 | 537.00 | 398.00 | 15.5% | 4.00 | 5.10 | 1.8% | 0.9% | 7.3% | 11.8% | ||||||||
| 16 May 25 | Q1 Mar 2025 | 1 | 31 Dec 2025 | 2,608.00 | 500.00 | 371.00 | 14.2% | 4.00 | 4.70 | 5.9% | 0.2% | 15.6% | 5.1% | ||||||||
| 18 Feb 25 | Q4 Dec 2024 | 4 | 31 Dec 2024 | 2,771.00 | 428.00 | 321.00 | 11.6% | 5.00 | 4.10 | 7.6% | 1.1% | 12.3% | 473.2% | ||||||||
| 08 Nov 24 | Q3 Sep 2024 | 3 | 31 Dec 2024 | 2,576.00 | 487.00 | 366.00 | 14.2% | 4.00 | 4.60 | 0.4% | 5.5% | 2.8% | 27.5% | ||||||||
| 21 Aug 24 | Q2 Jun 2024 | 2 | 31 Dec 2024 | 2,586.00 | 483.00 | 356.00 | 13.8% | 4.00 | 4.60 | 0.7% | 4.7% | 0.8% | 7.9% | ||||||||
| 17 May 24 | Q1 Mar 2024 | 1 | 31 Dec 2024 | 2,603.00 | 479.00 | 353.00 | 13.6% | 4.00 | 4.50 | 5.1% | 3.0% | 530.4% | 10.3% | ||||||||
| 22 Feb 24 | Q4 Dec 2023 | 4 | 31 Dec 2023 | 2,742.00 | 178.00 | 56.00 | 2.0% | 4.00 | 0.70 | 12.3% | 7.4% | 80.5% | 76.7% | ||||||||
| 10 Nov 23 | Q3 Sep 2023 | 3 | 31 Dec 2023 | 2,442.00 | 384.00 | 287.00 | 11.8% | 4.00 | 3.70 | 1.1% | 1.5% | 13.0% | 8.9% | ||||||||
| 09 Aug 23 | Q2 Jun 2023 | 2 | 31 Dec 2023 | 2,470.00 | 453.00 | 330.00 | 13.4% | 4.00 | 4.20 | 2.2% | 1.9% | 3.1% | 0.3% | ||||||||
| 19 May 23 | Q1 Mar 2023 | 1 | 31 Dec 2023 | 2,526.00 | 429.00 | 320.00 | 12.7% | 4.00 | 4.10 | 1.1% | 5.0% | 33.3% | 7.4% | ||||||||
| 23 Feb 23 | Q4 Dec 2022 | 4 | 31 Dec 2022 | 2,554.00 | 409.00 | 240.00 | 9.4% | 5.00 | 3.10 | 6.2% | 4.3% | 23.8% | 17.0% | ||||||||
| 04 Nov 22 | Q3 Sep 2022 | 3 | 31 Dec 2022 | 2,405.00 | 470.00 | 315.00 | 13.1% | 5.00 | 4.00 | 0.8% | 6.3% | 4.3% | 3.1% | ||||||||
| 28 Jul 22 | Q2 Jun 2022 | 2 | 31 Dec 2022 | 2,424.00 | 500.00 | 329.00 | 13.6% | 5.00 | 4.20 | 0.8% | 7.1% | 10.4% | 8.6% | ||||||||
| 28 Apr 22 | Q1 Mar 2022 | 1 | 31 Dec 2022 | 2,406.00 | 432.00 | 298.00 | 12.4% | 5.00 | 3.80 | 1.7% | 8.0% | 3.1% | 10.8% | ||||||||
| 24 Feb 22 | Q4 Dec 2021 | 4 | 31 Dec 2021 | 2,448.00 | 384.00 | 289.00 | 11.8% | 5.00 | 3.70 | 8.2% | 8.3% | 11.1% | 9.4% | ||||||||
| 29 Oct 21 | Q3 Sep 2021 | 3 | 31 Dec 2021 | 2,263.00 | 441.00 | 325.00 | 14.4% | 4.00 | 4.20 | 0.0% | 2.3% | 9.7% | 11.0% | ||||||||
| 30 Jul 21 | Q2 Jun 2021 | 2 | 31 Dec 2021 | 2,264.00 | 484.00 | 360.00 | 15.9% | 4.00 | 4.60 | 1.6% | 5.2% | 7.8% | 5.0% | ||||||||
| 23 Apr 21 | Q1 Mar 2021 | 1 | 31 Dec 2021 | 2,228.00 | 453.00 | 334.00 | 15.0% | 4.00 | 4.30 | 1.5% | 4.8% | 4.7% | 6.7% | ||||||||
| 26 Feb 21 | Q4 Dec 2020 | 4 | 31 Dec 2020 | 2,261.00 | 431.00 | 319.00 | 14.1% | 5.00 | 4.10 | 2.2% | 12.7% | 12.6% | 10.1% | ||||||||
| 23 Oct 20 | Q3 Sep 2020 | 3 | 31 Dec 2020 | 2,213.00 | 492.00 | 365.00 | 16.5% | 4.00 | 4.70 | 2.9% | 3.1% | 6.4% | 2.0% | ||||||||
| 23 Jul 20 | Q2 Jun 2020 | 2 | 31 Dec 2020 | 2,151.00 | 458.00 | 343.00 | 15.9% | 4.00 | 4.40 | 8.1% | 2.5% | 4.2% | 13.6% | ||||||||
| 24 Apr 20 | Q1 Mar 2020 | 1 | 31 Dec 2020 | 2,341.00 | 475.00 | 358.00 | 15.3% | 4.00 | 4.60 | 9.6% | 4.9% | 0.8% | 12.5% | ||||||||
| 20 Feb 20 | Q4 Dec 2019 | 4 | 31 Dec 2019 | 2,590.00 | 472.00 | 355.00 | 13.7% | 5.00 | 4.50 | 13.3% | 5.9% | 0.8% | 33.5% | ||||||||
| 25 Oct 19 | Q3 Sep 2019 | 3 | 31 Dec 2019 | 2,285.00 | 481.00 | 358.00 | 15.7% | 5.00 | 4.60 | 3.6% | 0.9% | 9.8% | 30.2% | ||||||||
| 02 Aug 19 | Q2 Jun 2019 | 2 | 31 Dec 2019 | 2,206.00 | 539.00 | 397.00 | 18.0% | 5.00 | 5.10 | 1.2% | 1.8% | 2.9% | 16.9% | ||||||||
| 26 Apr 19 | Q1 Mar 2019 | 1 | 31 Dec 2019 | 2,232.00 | 544.00 | 409.00 | 18.3% | 5.00 | 5.20 | 8.7% | 0.2% | 53.8% | 21.8% | ||||||||
| 15 Feb 19 | Q4 Dec 2018 | 4 | 31 Dec 2018 | 2,445.00 | 364.00 | 266.00 | 10.9% | 5.00 | 3.40 | 8.0% | 13.7% | 48.1% | 52.4% | ||||||||
| 18 Oct 18 | Q3 Sep 2018 | 3 | 31 Dec 2018 | 2,264.00 | 677.00 | 513.00 | 22.7% | 5.00 | 6.60 | 0.8% | 2.1% | 7.3% | 7.4% | ||||||||
| 18 Jul 18 | Q2 Jun 2018 | 2 | 31 Dec 2018 | 2,246.00 | 635.00 | 478.00 | 21.3% | 5.00 | 6.10 | 0.4% | 3.4% | 8.6% | 16.7% | ||||||||
| 19 Apr 18 | Q1 Mar 2018 | 1 | 31 Dec 2018 | 2,237.00 | 693.00 | 523.00 | 23.4% | 5.00 | 6.70 | 4.0% | 3.7% | 6.4% | 3.6% | ||||||||
| 08 Feb 18 | Q4 Dec 2017 | 4 | 31 Dec 2017 | 2,150.00 | 710.00 | 559.00 | 26.0% | 5.00 | 7.20 | 3.0% | 2.9% | 0.9% | 10.9% | ||||||||
| 25 Oct 17 | Q3 Sep 2017 | 3 | 31 Dec 2017 | 2,217.00 | 727.00 | 554.00 | 25.0% | 5.00 | 7.10 | 2.1% | 2.8% | 3.5% | 10.1% | ||||||||
| 20 Jul 17 | Q2 Jun 2017 | 2 | 31 Dec 2017 | 2,172.00 | 780.00 | 574.00 | 26.4% | 5.00 | 7.60 | 0.7% | 3.3% | 13.7% | 17.6% | ||||||||
| 27 Apr 17 | Q1 Mar 2017 | 1 | 31 Dec 2017 | 2,157.00 | 677.00 | 505.00 | 23.4% | 5.00 | 6.70 | 2.6% | 0.8% | 0.2% | 2.5% | ||||||||
| 08 Feb 17 | Q4 Dec 2016 | 4 | 31 Dec 2016 | 2,214.00 | 675.00 | 504.00 | 22.8% | 5.00 | 6.70 | 2.7% | 1.8% | 0.2% | 7.7% | ||||||||
| 19 Oct 16 | Q3 Sep 2016 | 3 | 31 Dec 2016 | 2,156.00 | 680.00 | 503.00 | 23.3% | 5.00 | 6.70 | 2.6% | 0.5% | 3.1% | 19.8% | ||||||||
| 20 Jul 16 | Q2 Jun 2016 | 2 | 31 Dec 2016 | 2,102.00 | 648.00 | 488.00 | 23.2% | 5.00 | 6.50 | 1.8% | 0.4% | 5.8% | 10.7% | ||||||||
| 21 Apr 16 | Q1 Mar 2016 | 1 | 31 Dec 2016 | 2,140.00 | 734.00 | 518.00 | 24.2% | 5.00 | 6.90 | 1.6% | 0.4% | 10.7% | 26.3% | ||||||||
| 04 Feb 16 | Q4 Dec 2015 | 4 | 31 Dec 2015 | 2,176.00 | 673.00 | 468.00 | 21.5% | 5.00 | 6.20 | 0.5% | 2.5% | 11.4% | 38.0% | ||||||||
| 28 Oct 15 | Q3 Sep 2015 | 3 | 31 Dec 2015 | 2,166.00 | 566.00 | 420.00 | 19.4% | 5.00 | 5.60 | 2.6% | 4.9% | 4.8% | 6.5% | ||||||||
| 15 Jul 15 | Q2 Jun 2015 | 2 | 31 Dec 2015 | 2,110.00 | 631.00 | 441.00 | 20.9% | 5.00 | 5.90 | 1.8% | 1.3% | 7.6% | 1.1% | ||||||||
| 27 Apr 15 | Q1 Mar 2015 | 1 | 31 Dec 2015 | 2,149.00 | 590.00 | 410.00 | 19.1% | 5.00 | 5.50 | 1.2% | 1.4% | 20.9% | 15.3% | ||||||||
| 06 Feb 15 | 31/12/14 | 4 | 31/12/14 | 2,123.00 | 502.00 | 339.00 | 16.0% | 16.00 | 4.50 | 2.8% | 4.5% | 24.5% | 16.9% |
| EPS | 19.17 sen |
| Trailing PE (Sector Median: 18.6) | 20.3 |
| PEG | 1.26 |
| Altman Z | 0.7 |
| Beaver | 0.178 |
| Current Ratio | 0.54 |
| Debt-Equity (DE) Ratio | 2.7 |
| FCF Yield | 7.44 % |
| Revenue QoQ | 1.05 % |
| Revenue YoY | 0.5% |
| Profit QoQ | 3.52 % |
| Profit YoY | 12.57 % |
| Profit Margin (Sector Median: 6.7) | 14.26 % |
| ROE (ROIC: 11.31) | 24.7 % |
| Dividend Per Share (DPS) | 17.0 sen |
| Dividend Yield (DY) | 4.37 % |
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
| EPS | |
| Trailing PE (Sector Median: 18.6) | |
| Profit QoQ | |
| Profit YoY | |
| Profit Margin (Sector Median: 6.7) | |
| ROE (ROIC: 11.39) | |
| Altman Z |
| Discounted Cash Flow (DCF) 5% Growth | |
| Discounted Cash Flow (DCF) 10% Growth | |
| Relative Valuation | |
| Average Analysts FV based on 8 rating(s) |
| Graham Formula | |
| Graham Number | |
| Net Tangible Asset (NTA) | 0.78 | Consistent QR FV |
| Forward PE FV Calculator | |
| Latest Profit (adjusted) [M] | 419.0 |
| Expected Profit (Next QR) [M] | |
| Expected Profit (After QR above) [M] | |
| Expected Profit (After QR above) [M] | |
| Estimated Fair Value |
| Growth/Risk Fair Value Calculator | |
| Expected growth (%) | |
| Estimated downside / risk (%) | |
| Estimated New DCF Fair Value |
| Contract/Award Contribution Calculator | |
| Contract/Award Value (in Million) | |
| Estimated Contribution to Stock Price | |
| Estimated New DCF Fair Value |
| Profit-Based Calculator | |
| Expected Profit (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Revenue-Based Calculator | |
| Expected Revenue (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Market Pricing | |
| Expected Profit (M) | 6886.28 |
| Expected Revenue (M) | 44803.42 |
| Expected Growth (%) | 27.0 |
No transaction in the last 2 months.
Market Cap: 30478 M.
Market Cap Class: Titans
Number of Shares: 7835 M.
Adjusted Float: 18.2%.
Stock highly correlated with
HLCAP (86%)
DKLS (80%)
ASTRO (79%)
HONGSENG (79%)
Maxis Berhad, an investment holding company.is a mobile communications service provider in Malaysia. The Company, along with its subsidiaries, provides mobile, fixed line and international gateway telecommunications services, and also provides Internet and broadband services and corporate support functions. It fulfills the telecommunications needs of individual consumers, SMEs and large corporations in Malaysia.
Sectors: Trading & Services, Telco, F4GBM, F4GBM Shariah, MSCI, FBMKLCI, 5G, Telecommunications & Media, Telecommunications Service Providers
Code: 6012
Website: http://www.maxis.com.my
Related Links: Bursa | Annual Report | Announcement
No warrants listed
Updated on 16-Jan-2026
| Shareholder | % | Value (M) |
|---|---|---|
| BGSM Equity Holdings Sdn Bhd | 62.26% | 18975.9 |
| Employees Provident Fund Board | 13.16% | 4010.97 |
| Amanah Saham Bumiputera | 8.78% | 2676.01 |
| Amanah Saham Malaysia | 1.58% | 481.56 |
| KWAP | 1.46% | 444.99 |
| Public Mutual Fund | 0.99% | 301.74 |
| Urusharta Jamaah Sdn. Bhd. | 0.96% | 292.59 |
| State Street Bank & Trust | 0.64% | 195.06 |
| Vanguard Group | 0.51% | 155.44 |
| Great Eastern Group | 0.44% | 134.11 |
| Prulink Equity Fund | 0.36% | 109.72 |
| Government of Singapore | 0.34% | 103.63 |
| Anguard Total International Stock Index Fund | 0.33% | 100.58 |
| Permodalan Nasional Berhad | 0.22% | 67.05 |
| People's Bank of China | 0.21% | 64.0 |
| Ishares Iv Public Limited Company | 0.21% | 64.0 |
| J.P. Morgan Securities plc | 0.16% | 48.77 |
| Employee Benefit Trusts | 0.13% | 39.62 |
| Prulink Strategic Fund | 0.12% | 36.57 |
| Pertubuhan Keselamatan Sosial | 0.12% | 36.57 |