Maxis Berhad (KLSE:MAXIS)
Malaysia · Delayed Price · Currency is MYR 3.710
+0.260 (7.54%)
At close: May 29, 2026
Maxis Berhad Income Statement
Financials in millions MYR. Fiscal year is January - December.
Millions MYR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| 10,758 | 10,635 | 10,536 | 10,180 | 9,789 | 9,241 | |
Revenue Growth (YoY) | 2.06% | 0.94% | 3.50% | 3.99% | 5.93% | 3.07% |
Cost of Revenue | 5,805 | 5,750 | 5,862 | 5,715 | 5,421 | 4,957 |
Gross Profit | 4,953 | 4,885 | 4,674 | 4,465 | 4,368 | 4,284 |
Selling, General & Admin | 641 | 625 | 639 | 591 | 583 | 581 |
Other Operating Expenses | 182 | 172 | 76 | 193 | 49 | 95 |
Operating Expenses | 2,767 | 2,738 | 2,629 | 2,816 | 2,460 | 2,342 |
Operating Income | 2,186 | 2,147 | 2,045 | 1,649 | 1,908 | 1,942 |
Interest Expense | -439 | -451 | -461 | -453 | -418 | -459 |
Interest & Investment Income | 33 | 38 | 34 | 27 | 30 | 22 |
Currency Exchange Gain (Loss) | 8 | 8 | 1 | -6 | - | - |
Other Non Operating Income (Expenses) | 338 | 325 | 258 | 227 | 282 | 257 |
EBT Excluding Unusual Items | 2,126 | 2,067 | 1,877 | 1,444 | 1,802 | 1,762 |
Pretax Income | 2,126 | 2,067 | 1,877 | 1,444 | 1,802 | 1,762 |
Income Tax Expense | 519 | 506 | 481 | 452 | 651 | 454 |
Earnings From Continuing Operations | 1,607 | 1,561 | 1,396 | 992 | 1,151 | 1,308 |
Minority Interest in Earnings | - | - | - | 1 | 1 | - |
Net Income | 1,607 | 1,561 | 1,396 | 993 | 1,152 | 1,308 |
Net Income to Common | 1,607 | 1,561 | 1,396 | 993 | 1,152 | 1,308 |
Net Income Growth | 13.65% | 11.82% | 40.58% | -13.80% | -11.93% | -5.36% |
Shares Outstanding (Basic) | 7,835 | 7,834 | 7,833 | 7,831 | 7,828 | 7,825 |
Shares Outstanding (Diluted) | 7,843 | 7,841 | 7,838 | 7,833 | 7,832 | 7,829 |
Shares Change (YoY) | 0.06% | 0.04% | 0.06% | 0.01% | 0.04% | 0.05% |
EPS (Basic) | 0.21 | 0.20 | 0.18 | 0.13 | 0.15 | 0.17 |
EPS (Diluted) | 0.20 | 0.20 | 0.18 | 0.13 | 0.15 | 0.17 |
EPS Growth | 13.89% | 11.80% | 40.38% | -13.74% | -11.98% | -5.48% |
Free Cash Flow | 2,329 | 2,267 | 2,046 | 1,675 | 1,583 | 2,130 |
Free Cash Flow Per Share | 0.30 | 0.29 | 0.26 | 0.21 | 0.20 | 0.27 |
Dividend Per Share | 0.160 | 0.160 | 0.160 | 0.160 | 0.200 | 0.160 |
Dividend Growth | - | - | - | -20.00% | 25.00% | - |
Gross Margin | 46.04% | 45.93% | 44.36% | 43.86% | 44.62% | 46.36% |
Operating Margin | 20.32% | 20.19% | 19.41% | 16.20% | 19.49% | 21.02% |
Profit Margin | 14.94% | 14.68% | 13.25% | 9.75% | 11.77% | 14.15% |
Free Cash Flow Margin | 21.65% | 21.32% | 19.42% | 16.45% | 16.17% | 23.05% |
EBITDA | 3,479 | 3,448 | 3,354 | 3,017 | 3,142 | 3,190 |
EBITDA Margin | 32.34% | 32.42% | 31.83% | 29.64% | 32.10% | 34.52% |
D&A For EBITDA | 1,293 | 1,301 | 1,309 | 1,368 | 1,234 | 1,248 |
EBIT | 2,186 | 2,147 | 2,045 | 1,649 | 1,908 | 1,942 |
EBIT Margin | 20.32% | 20.19% | 19.41% | 16.20% | 19.49% | 21.02% |
Effective Tax Rate | 24.41% | 24.48% | 25.63% | 31.30% | 36.13% | 25.77% |