[MAXWELL] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[MAXWELL] MAXWELL INT HOLDINGS BERHAD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 1.54%
YoY- 18.74%
Quarter Report
Latest QR
Upcoming QR
MAXWELL's Result
MAXWELL's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 403,058 408,505 412,287 412,371 397,784 390,960 386,031 2.92%
PBT 96,566 102,338 104,386 103,868 102,160 99,031 94,824 1.22%
Tax -24,871 -25,989 -26,633 -26,751 -26,209 -25,504 -24,968 -0.25%
NP 71,695 76,349 77,753 77,117 75,951 73,527 69,856 1.74%
-
NP to SH 71,695 76,349 77,753 77,117 75,951 73,527 69,856 1.74%
-
Tax Rate 25.76% 25.40% 25.51% 25.75% 25.65% 25.75% 26.33% -
Total Cost 331,363 332,156 334,534 335,254 321,833 317,433 316,175 3.18%
-
Net Worth 427,496 394,628 379,111 355,356 347,273 315,138 315,300 22.52%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 427,496 394,628 379,111 355,356 347,273 315,138 315,300 22.52%
NOSH 399,529 398,614 399,064 399,277 399,165 398,909 399,114 0.06%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 17.79% 18.69% 18.86% 18.70% 19.09% 18.81% 18.10% -
ROE 16.77% 19.35% 20.51% 21.70% 21.87% 23.33% 22.16% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 100.88 102.48 103.31 103.28 99.65 98.01 96.72 2.84%
EPS 17.94 19.15 19.48 19.31 19.03 18.43 17.50 1.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 0.99 0.95 0.89 0.87 0.79 0.79 22.43%
Adjusted Per Share Value based on latest NOSH - 399,277
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 100.76 102.13 103.07 103.09 99.45 97.74 96.51 2.91%
EPS 17.92 19.09 19.44 19.28 18.99 18.38 17.46 1.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0687 0.9866 0.9478 0.8884 0.8682 0.7878 0.7883 22.51%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.295 0.31 0.32 0.33 0.40 0.42 0.37 -
P/RPS 0.29 0.30 0.31 0.32 0.40 0.43 0.38 -16.50%
P/EPS 1.64 1.62 1.64 1.71 2.10 2.28 2.11 -15.47%
EY 60.83 61.79 60.89 58.53 47.57 43.89 47.30 18.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.31 0.34 0.37 0.46 0.53 0.47 -29.22%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 26/08/13 29/05/13 26/02/13 22/11/12 06/08/12 23/05/12 27/02/12 -
Price 0.30 0.33 0.295 0.32 0.38 0.41 0.43 -
P/RPS 0.30 0.32 0.29 0.31 0.38 0.42 0.44 -22.55%
P/EPS 1.67 1.72 1.51 1.66 2.00 2.22 2.46 -22.77%
EY 59.82 58.04 66.05 60.36 50.07 44.96 40.70 29.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.33 0.31 0.36 0.44 0.52 0.54 -35.48%

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