[MAXWELL] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[MAXWELL] MAXWELL INT HOLDINGS BERHAD
Announcement Date
06-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 10.9%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MAXWELL's Result
MAXWELL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 314,670 219,332 335,921 327,124 296,920 0 301,023 3.00%
PBT 73,988 40,944 90,098 88,934 80,334 0 82,272 -6.84%
Tax -20,008 -13,180 -23,039 -22,566 -20,490 0 -21,042 -3.31%
NP 53,980 27,764 67,059 66,368 59,844 0 61,230 -8.07%
-
NP to SH 53,980 27,764 67,059 66,368 59,844 0 61,230 -8.07%
-
Tax Rate 27.04% 32.19% 25.57% 25.37% 25.51% - 25.58% -
Total Cost 260,690 191,568 268,862 260,756 237,076 0 239,793 5.74%
-
Net Worth 263,902 243,333 205,145 188,341 0 0 151,309 45.04%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 263,902 243,333 205,145 188,341 0 0 151,309 45.04%
NOSH 399,851 398,908 336,303 336,324 336,202 336,243 336,243 12.27%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 17.15% 12.66% 19.96% 20.29% 20.15% 0.00% 20.34% -
ROE 20.45% 11.41% 32.69% 35.24% 0.00% 0.00% 40.47% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 78.70 54.98 99.89 97.26 88.32 0.00 89.53 -8.25%
EPS 13.50 6.96 19.94 19.73 17.80 0.00 18.21 -18.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.61 0.61 0.56 0.00 0.00 0.45 29.17%
Adjusted Per Share Value based on latest NOSH - 336,508
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 78.67 54.83 83.98 81.78 74.23 0.00 75.26 3.00%
EPS 13.50 6.94 16.76 16.59 14.96 0.00 15.31 -8.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6598 0.6083 0.5129 0.4709 0.00 0.00 0.3783 45.04%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 - - - - - -
Price 0.48 0.52 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.61 0.95 0.00 0.00 0.00 0.00 0.00 -
P/EPS 3.56 7.47 0.00 0.00 0.00 0.00 0.00 -
EY 28.13 13.38 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.85 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 05/08/11 09/05/11 24/02/11 06/01/11 - - - -
Price 0.34 0.50 0.53 0.56 0.00 0.00 0.00 -
P/RPS 0.43 0.91 0.53 0.58 0.00 0.00 0.00 -
P/EPS 2.52 7.18 2.66 2.84 0.00 0.00 0.00 -
EY 39.71 13.92 37.62 35.24 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.82 0.87 1.00 0.00 0.00 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