[MAXWELL] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[MAXWELL] MAXWELL INT HOLDINGS BERHAD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -1.81%
YoY- 3.84%
Quarter Report
Latest QR
Upcoming QR
MAXWELL's Result
MAXWELL's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 297,841 356,143 403,058 408,505 412,287 412,371 397,784 -17.50%
PBT 57,622 79,761 96,566 102,338 104,386 103,868 102,160 -31.66%
Tax -15,913 -21,178 -24,871 -25,989 -26,633 -26,751 -26,209 -28.23%
NP 41,709 58,583 71,695 76,349 77,753 77,117 75,951 -32.86%
-
NP to SH 41,709 58,583 71,695 76,349 77,753 77,117 75,951 -32.86%
-
Tax Rate 27.62% 26.55% 25.76% 25.40% 25.51% 25.75% 25.65% -
Total Cost 256,132 297,560 331,363 332,156 334,534 335,254 321,833 -14.08%
-
Net Worth 463,196 450,518 427,496 394,628 379,111 355,356 347,273 21.10%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 463,196 450,518 427,496 394,628 379,111 355,356 347,273 21.10%
NOSH 399,306 398,689 399,529 398,614 399,064 399,277 399,165 0.02%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 14.00% 16.45% 17.79% 18.69% 18.86% 18.70% 19.09% -
ROE 9.00% 13.00% 16.77% 19.35% 20.51% 21.70% 21.87% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 74.59 89.33 100.88 102.48 103.31 103.28 99.65 -17.51%
EPS 10.45 14.69 17.94 19.15 19.48 19.31 19.03 -32.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.13 1.07 0.99 0.95 0.89 0.87 21.07%
Adjusted Per Share Value based on latest NOSH - 398,614
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 74.46 89.04 100.76 102.13 103.07 103.09 99.45 -17.50%
EPS 10.43 14.65 17.92 19.09 19.44 19.28 18.99 -32.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.158 1.1263 1.0687 0.9866 0.9478 0.8884 0.8682 21.10%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.295 0.295 0.295 0.31 0.32 0.33 0.40 -
P/RPS 0.40 0.33 0.29 0.30 0.31 0.32 0.40 0.00%
P/EPS 2.82 2.01 1.64 1.62 1.64 1.71 2.10 21.65%
EY 35.41 49.81 60.83 61.79 60.89 58.53 47.57 -17.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.26 0.28 0.31 0.34 0.37 0.46 -33.32%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 28/11/13 26/08/13 29/05/13 26/02/13 22/11/12 06/08/12 -
Price 0.30 0.295 0.30 0.33 0.295 0.32 0.38 -
P/RPS 0.40 0.33 0.30 0.32 0.29 0.31 0.38 3.46%
P/EPS 2.87 2.01 1.67 1.72 1.51 1.66 2.00 27.14%
EY 34.82 49.81 59.82 58.04 66.05 60.36 50.07 -21.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.26 0.28 0.33 0.31 0.36 0.44 -29.51%

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