[MAXWELL] QoQ Quarter Result on 31-Dec-2012 [#4]

Stock
[MAXWELL] MAXWELL INT HOLDINGS BERHAD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -11.98%
YoY- 3.14%
Quarter Report
Latest QR
Upcoming QR
MAXWELL's Result
MAXWELL's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 82,372 103,879 55,980 113,912 129,287 109,326 59,762 23.82%
PBT 15,088 24,115 12,395 28,163 31,893 29,887 14,443 2.95%
Tax -4,443 -6,296 -3,187 -7,252 -8,136 -7,414 -3,831 10.37%
NP 10,645 17,819 9,208 20,911 23,757 22,473 10,612 0.20%
-
NP to SH 10,645 17,819 9,208 20,911 23,757 22,473 10,612 0.20%
-
Tax Rate 29.45% 26.11% 25.71% 25.75% 25.51% 24.81% 26.52% -
Total Cost 71,727 86,060 46,772 93,001 105,530 86,853 49,150 28.62%
-
Net Worth 450,518 427,496 394,628 379,111 355,356 347,273 315,138 26.87%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 450,518 427,496 394,628 379,111 355,356 347,273 315,138 26.87%
NOSH 398,689 399,529 398,614 399,064 399,277 399,165 398,909 -0.03%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 12.92% 17.15% 16.45% 18.36% 18.38% 20.56% 17.76% -
ROE 2.36% 4.17% 2.33% 5.52% 6.69% 6.47% 3.37% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 20.66 26.00 14.04 28.54 32.38 27.39 14.98 23.87%
EPS 2.67 4.46 2.31 5.24 5.95 5.63 2.66 0.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.07 0.99 0.95 0.89 0.87 0.79 26.92%
Adjusted Per Share Value based on latest NOSH - 399,064
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 20.59 25.97 14.00 28.48 32.32 27.33 14.94 23.81%
EPS 2.66 4.45 2.30 5.23 5.94 5.62 2.65 0.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1263 1.0687 0.9866 0.9478 0.8884 0.8682 0.7878 26.88%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.295 0.295 0.31 0.32 0.33 0.40 0.42 -
P/RPS 1.43 1.13 2.21 1.12 1.02 1.46 2.80 -36.08%
P/EPS 11.05 6.61 13.42 6.11 5.55 7.10 15.79 -21.15%
EY 9.05 15.12 7.45 16.38 18.03 14.08 6.33 26.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.28 0.31 0.34 0.37 0.46 0.53 -37.77%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 26/08/13 29/05/13 26/02/13 22/11/12 06/08/12 23/05/12 -
Price 0.295 0.30 0.33 0.295 0.32 0.38 0.41 -
P/RPS 1.43 1.15 2.35 1.03 0.99 1.39 2.74 -35.15%
P/EPS 11.05 6.73 14.29 5.63 5.38 6.75 15.41 -19.87%
EY 9.05 14.87 7.00 17.76 18.59 14.82 6.49 24.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.28 0.33 0.31 0.36 0.44 0.52 -36.97%

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