[MAXWELL] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[MAXWELL] MAXWELL INT HOLDINGS BERHAD
Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -39.24%
YoY- 52.89%
Quarter Report
Latest QR
Upcoming QR
MAXWELL's Result
MAXWELL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 412,286 397,832 338,176 239,048 386,032 362,713 314,670 19.63%
PBT 104,313 101,630 88,660 57,772 94,824 89,572 73,988 25.60%
Tax -26,634 -25,841 -22,490 -15,324 -24,968 -23,464 -20,008 20.90%
NP 77,679 75,789 66,170 42,448 69,856 66,108 53,980 27.32%
-
NP to SH 77,679 75,789 66,170 42,448 69,856 66,108 53,980 27.32%
-
Tax Rate 25.53% 25.43% 25.37% 26.52% 26.33% 26.20% 27.04% -
Total Cost 334,607 322,042 272,006 196,600 316,176 296,605 260,690 18.01%
-
Net Worth 379,380 355,512 347,632 315,138 315,349 291,888 263,902 27.23%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 379,380 355,512 347,632 315,138 315,349 291,888 263,902 27.23%
NOSH 399,347 399,451 399,577 398,909 399,177 399,846 399,851 -0.08%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 18.84% 19.05% 19.57% 17.76% 18.10% 18.23% 17.15% -
ROE 20.48% 21.32% 19.03% 13.47% 22.15% 22.65% 20.45% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 103.24 99.59 84.63 59.93 96.71 90.71 78.70 19.73%
EPS 19.45 18.97 16.56 10.64 17.50 16.53 13.50 27.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 0.89 0.87 0.79 0.79 0.73 0.66 27.34%
Adjusted Per Share Value based on latest NOSH - 398,909
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 103.07 99.46 84.54 59.76 96.51 90.68 78.67 19.63%
EPS 19.42 18.95 16.54 10.61 17.46 16.53 13.50 27.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9485 0.8888 0.8691 0.7878 0.7884 0.7297 0.6598 27.23%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.32 0.33 0.40 0.42 0.37 0.32 0.48 -
P/RPS 0.31 0.33 0.47 0.70 0.38 0.35 0.61 -36.18%
P/EPS 1.65 1.74 2.42 3.95 2.11 1.94 3.56 -39.97%
EY 60.79 57.49 41.40 25.34 47.30 51.67 28.13 66.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.37 0.46 0.53 0.47 0.44 0.73 -39.77%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 22/11/12 06/08/12 23/05/12 27/02/12 17/11/11 05/08/11 -
Price 0.295 0.32 0.38 0.41 0.43 0.38 0.34 -
P/RPS 0.29 0.32 0.45 0.68 0.44 0.42 0.43 -23.00%
P/EPS 1.52 1.69 2.29 3.85 2.46 2.30 2.52 -28.50%
EY 65.94 59.29 43.58 25.95 40.70 43.51 39.71 40.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.36 0.44 0.52 0.54 0.52 0.52 -29.05%

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