[MAXWELL] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[MAXWELL] MAXWELL INT HOLDINGS BERHAD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 34.72%
YoY- 9.52%
Quarter Report
Latest QR
Upcoming QR
MAXWELL's Result
MAXWELL's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 272,035 157,335 54,833 335,921 245,343 148,460 0 -
PBT 67,179 36,994 10,236 90,098 66,701 40,167 0 -
Tax -17,598 -10,004 -3,295 -23,039 -16,925 -10,245 0 -
NP 49,581 26,990 6,941 67,059 49,776 29,922 0 -
-
NP to SH 49,581 26,990 6,941 67,059 49,776 29,922 0 -
-
Tax Rate 26.20% 27.04% 32.19% 25.57% 25.37% 25.51% - -
Total Cost 222,454 130,345 47,892 268,862 195,567 118,538 0 -
-
Net Worth 291,888 263,902 243,333 205,145 188,341 0 0 -
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 291,888 263,902 243,333 205,145 188,341 0 0 -
NOSH 399,846 399,851 398,908 336,303 336,324 336,202 336,243 12.23%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 18.23% 17.15% 12.66% 19.96% 20.29% 20.15% 0.00% -
ROE 16.99% 10.23% 2.85% 32.69% 26.43% 0.00% 0.00% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 68.03 39.35 13.75 99.89 72.95 44.16 0.00 -
EPS 12.40 6.75 1.74 19.94 14.80 8.90 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.66 0.61 0.61 0.56 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 336,245
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 68.01 39.33 13.71 83.98 61.34 37.12 0.00 -
EPS 12.40 6.75 1.74 16.76 12.44 7.48 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7297 0.6598 0.6083 0.5129 0.4709 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 - - - - -
Price 0.32 0.48 0.52 0.00 0.00 0.00 0.00 -
P/RPS 0.47 1.22 3.78 0.00 0.00 0.00 0.00 -
P/EPS 2.58 7.11 29.89 0.00 0.00 0.00 0.00 -
EY 38.75 14.06 3.35 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 0.44 0.73 0.85 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 17/11/11 05/08/11 09/05/11 24/02/11 06/01/11 - - -
Price 0.38 0.34 0.50 0.53 0.56 0.00 0.00 -
P/RPS 0.56 0.86 3.64 0.53 0.77 0.00 0.00 -
P/EPS 3.06 5.04 28.74 2.66 3.78 0.00 0.00 -
EY 32.63 19.85 3.48 37.62 26.43 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.52 0.82 0.87 1.00 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