[MAXWELL] QoQ TTM 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- 5.26%
YoY- 74.39%
Quarter Report
Latest QR
Upcoming QR
MAXWELL's Result
MAXWELL's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 412,287 412,371 397,784 390,960 386,031 362,614 344,797 12.59%
PBT 104,386 103,868 102,160 99,031 94,824 88,659 85,008 14.60%
Tax -26,633 -26,751 -26,209 -25,504 -24,968 -23,711 -22,797 10.87%
NP 77,753 77,117 75,951 73,527 69,856 64,948 62,211 15.95%
-
NP to SH 77,753 77,117 75,951 73,527 69,856 64,948 62,211 15.95%
-
Tax Rate 25.51% 25.75% 25.65% 25.75% 26.33% 26.74% 26.82% -
Total Cost 334,534 335,254 321,833 317,433 316,175 297,666 282,586 11.85%
-
Net Worth 379,111 355,356 347,273 315,138 315,300 291,883 264,118 27.10%
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 379,111 355,356 347,273 315,138 315,300 291,883 264,118 27.10%
NOSH 399,064 399,277 399,165 398,909 399,114 399,840 400,179 -0.18%
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 18.86% 18.70% 19.09% 18.81% 18.10% 17.91% 18.04% -
ROE 20.51% 21.70% 21.87% 23.33% 22.16% 22.25% 23.55% -
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 103.31 103.28 99.65 98.01 96.72 90.69 86.16 12.80%
EPS 19.48 19.31 19.03 18.43 17.50 16.24 15.55 16.12%
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 103.07 103.09 99.45 97.74 96.51 90.65 86.20 12.59%
EPS 19.44 19.28 18.99 18.38 17.46 16.24 15.55 15.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9478 0.8884 0.8682 0.7878 0.7883 0.7297 0.6603 27.10%
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 0.32 0.40 0.43 0.38 0.35 0.56 -32.46%
P/EPS 1.64 1.71 2.10 2.28 2.11 1.97 3.09 -34.32%
EY 60.89 58.53 47.57 43.89 47.30 50.76 32.39 52.02%
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 0.31 0.38 0.42 0.44 0.42 0.39 -17.84%
P/EPS 1.51 1.66 2.00 2.22 2.46 2.34 2.19 -21.86%
EY 66.05 60.36 50.07 44.96 40.70 42.75 45.72 27.65%
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