[MAXWELL] YoY Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[MAXWELL] MAXWELL INT HOLDINGS BERHAD
Announcement Date
17-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 83.7%
YoY- -0.39%
Quarter Report
Latest QR
Upcoming QR
MAXWELL's Result
MAXWELL's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 177,894 242,230 298,374 272,035 245,343 0 -
PBT 26,837 51,599 76,223 67,179 66,701 0 -
Tax -8,676 -13,927 -19,381 -17,598 -16,925 0 -
NP 18,161 37,672 56,842 49,581 49,776 0 -
-
NP to SH 18,161 37,672 56,842 49,581 49,776 0 -
-
Tax Rate 32.33% 26.99% 25.43% 26.20% 25.37% - -
Total Cost 159,733 204,558 241,532 222,454 195,567 0 -
-
Net Worth 474,980 450,946 355,512 291,888 188,341 0 -
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 474,980 450,946 355,512 291,888 188,341 0 -
NOSH 399,142 399,067 399,451 399,846 336,324 0 -
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 10.21% 15.55% 19.05% 18.23% 20.29% 0.00% -
ROE 3.82% 8.35% 15.99% 16.99% 26.43% 0.00% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 44.57 60.70 74.70 68.03 72.95 0.00 -
EPS 4.55 9.44 14.23 12.40 14.80 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.13 0.89 0.73 0.56 0.00 -
Adjusted Per Share Value based on latest NOSH - 399,840
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 44.47 60.56 74.59 68.01 61.34 0.00 -
EPS 4.54 9.42 14.21 12.40 12.44 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1875 1.1274 0.8888 0.7297 0.4709 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 - - -
Price 0.225 0.295 0.33 0.32 0.00 0.00 -
P/RPS 0.50 0.49 0.44 0.47 0.00 0.00 -
P/EPS 4.95 3.13 2.32 2.58 0.00 0.00 -
EY 20.22 32.00 43.12 38.75 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.26 0.37 0.44 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 25/11/14 28/11/13 22/11/12 17/11/11 06/01/11 - -
Price 0.215 0.295 0.32 0.38 0.56 0.00 -
P/RPS 0.48 0.49 0.43 0.56 0.77 0.00 -
P/EPS 4.73 3.13 2.25 3.06 3.78 0.00 -
EY 21.16 32.00 44.47 32.63 26.43 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.26 0.36 0.52 1.00 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