[MAXWELL] QoQ Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[MAXWELL] MAXWELL INT HOLDINGS BERHAD
Announcement Date
05-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 94.42%
YoY- -9.8%
Quarter Report
Latest QR
Upcoming QR
MAXWELL's Result
MAXWELL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 239,048 386,032 362,713 314,670 219,332 335,921 327,124 -18.85%
PBT 57,772 94,824 89,572 73,988 40,944 90,098 88,934 -24.97%
Tax -15,324 -24,968 -23,464 -20,008 -13,180 -23,039 -22,566 -22.72%
NP 42,448 69,856 66,108 53,980 27,764 67,059 66,368 -25.74%
-
NP to SH 42,448 69,856 66,108 53,980 27,764 67,059 66,368 -25.74%
-
Tax Rate 26.52% 26.33% 26.20% 27.04% 32.19% 25.57% 25.37% -
Total Cost 196,600 316,176 296,605 260,690 191,568 268,862 260,756 -17.14%
-
Net Worth 315,138 315,349 291,888 263,902 243,333 205,145 188,341 40.89%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 315,138 315,349 291,888 263,902 243,333 205,145 188,341 40.89%
NOSH 398,909 399,177 399,846 399,851 398,908 336,303 336,324 12.03%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 17.76% 18.10% 18.23% 17.15% 12.66% 19.96% 20.29% -
ROE 13.47% 22.15% 22.65% 20.45% 11.41% 32.69% 35.24% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 59.93 96.71 90.71 78.70 54.98 99.89 97.26 -27.56%
EPS 10.64 17.50 16.53 13.50 6.96 19.94 19.73 -33.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.79 0.73 0.66 0.61 0.61 0.56 25.75%
Adjusted Per Share Value based on latest NOSH - 400,179
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 59.76 96.51 90.68 78.67 54.83 83.98 81.78 -18.85%
EPS 10.61 17.46 16.53 13.50 6.94 16.76 16.59 -25.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7878 0.7884 0.7297 0.6598 0.6083 0.5129 0.4709 40.88%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 - - -
Price 0.42 0.37 0.32 0.48 0.52 0.00 0.00 -
P/RPS 0.70 0.38 0.35 0.61 0.95 0.00 0.00 -
P/EPS 3.95 2.11 1.94 3.56 7.47 0.00 0.00 -
EY 25.34 47.30 51.67 28.13 13.38 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.47 0.44 0.73 0.85 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 23/05/12 27/02/12 17/11/11 05/08/11 09/05/11 24/02/11 06/01/11 -
Price 0.41 0.43 0.38 0.34 0.50 0.53 0.56 -
P/RPS 0.68 0.44 0.42 0.43 0.91 0.53 0.58 11.17%
P/EPS 3.85 2.46 2.30 2.52 7.18 2.66 2.84 22.46%
EY 25.95 40.70 43.51 39.71 13.92 37.62 35.24 -18.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.54 0.52 0.52 0.82 0.87 1.00 -35.30%

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