[MAXWELL] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[MAXWELL] MAXWELL INT HOLDINGS BERHAD
Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 5.67%
YoY- 4.17%
Quarter Report
Latest QR
Upcoming QR
MAXWELL's Result
MAXWELL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 397,832 338,176 239,048 386,032 362,713 314,670 219,332 48.56%
PBT 101,630 88,660 57,772 94,824 89,572 73,988 40,944 83.02%
Tax -25,841 -22,490 -15,324 -24,968 -23,464 -20,008 -13,180 56.45%
NP 75,789 66,170 42,448 69,856 66,108 53,980 27,764 94.96%
-
NP to SH 75,789 66,170 42,448 69,856 66,108 53,980 27,764 94.96%
-
Tax Rate 25.43% 25.37% 26.52% 26.33% 26.20% 27.04% 32.19% -
Total Cost 322,042 272,006 196,600 316,176 296,605 260,690 191,568 41.24%
-
Net Worth 355,512 347,632 315,138 315,349 291,888 263,902 243,333 28.66%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 355,512 347,632 315,138 315,349 291,888 263,902 243,333 28.66%
NOSH 399,451 399,577 398,909 399,177 399,846 399,851 398,908 0.09%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 19.05% 19.57% 17.76% 18.10% 18.23% 17.15% 12.66% -
ROE 21.32% 19.03% 13.47% 22.15% 22.65% 20.45% 11.41% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 99.59 84.63 59.93 96.71 90.71 78.70 54.98 48.43%
EPS 18.97 16.56 10.64 17.50 16.53 13.50 6.96 94.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.87 0.79 0.79 0.73 0.66 0.61 28.55%
Adjusted Per Share Value based on latest NOSH - 399,114
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 99.46 84.54 59.76 96.51 90.68 78.67 54.83 48.57%
EPS 18.95 16.54 10.61 17.46 16.53 13.50 6.94 95.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8888 0.8691 0.7878 0.7884 0.7297 0.6598 0.6083 28.67%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.33 0.40 0.42 0.37 0.32 0.48 0.52 -
P/RPS 0.33 0.47 0.70 0.38 0.35 0.61 0.95 -50.48%
P/EPS 1.74 2.42 3.95 2.11 1.94 3.56 7.47 -62.04%
EY 57.49 41.40 25.34 47.30 51.67 28.13 13.38 163.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.46 0.53 0.47 0.44 0.73 0.85 -42.47%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 22/11/12 06/08/12 23/05/12 27/02/12 17/11/11 05/08/11 09/05/11 -
Price 0.32 0.38 0.41 0.43 0.38 0.34 0.50 -
P/RPS 0.32 0.45 0.68 0.44 0.42 0.43 0.91 -50.08%
P/EPS 1.69 2.29 3.85 2.46 2.30 2.52 7.18 -61.77%
EY 59.29 43.58 25.95 40.70 43.51 39.71 13.92 162.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.44 0.52 0.54 0.52 0.52 0.82 -42.14%

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