[MAXWELL] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[MAXWELL] MAXWELL INT HOLDINGS BERHAD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 2.49%
YoY- 11.2%
Quarter Report
Latest QR
Upcoming QR
MAXWELL's Result
MAXWELL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 322,973 319,718 223,920 412,286 397,832 338,176 239,048 22.19%
PBT 68,798 73,020 49,580 104,313 101,630 88,660 57,772 12.33%
Tax -18,569 -18,966 -12,748 -26,634 -25,841 -22,490 -15,324 13.64%
NP 50,229 54,054 36,832 77,679 75,789 66,170 42,448 11.86%
-
NP to SH 50,229 54,054 36,832 77,679 75,789 66,170 42,448 11.86%
-
Tax Rate 26.99% 25.97% 25.71% 25.53% 25.43% 25.37% 26.52% -
Total Cost 272,744 265,664 187,088 334,607 322,042 272,006 196,600 24.36%
-
Net Worth 450,946 427,162 394,628 379,380 355,512 347,632 315,138 26.95%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 450,946 427,162 394,628 379,380 355,512 347,632 315,138 26.95%
NOSH 399,067 399,217 398,614 399,347 399,451 399,577 398,909 0.02%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 15.55% 16.91% 16.45% 18.84% 19.05% 19.57% 17.76% -
ROE 11.14% 12.65% 9.33% 20.48% 21.32% 19.03% 13.47% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 80.93 80.09 56.17 103.24 99.59 84.63 59.93 22.15%
EPS 12.59 13.54 9.24 19.45 18.97 16.56 10.64 11.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.07 0.99 0.95 0.89 0.87 0.79 26.92%
Adjusted Per Share Value based on latest NOSH - 399,064
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 80.74 79.93 55.98 103.07 99.46 84.54 59.76 22.19%
EPS 12.56 13.51 9.21 19.42 18.95 16.54 10.61 11.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1274 1.0679 0.9866 0.9485 0.8888 0.8691 0.7878 26.96%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.295 0.295 0.31 0.32 0.33 0.40 0.42 -
P/RPS 0.36 0.37 0.55 0.31 0.33 0.47 0.70 -35.78%
P/EPS 2.34 2.18 3.35 1.65 1.74 2.42 3.95 -29.44%
EY 42.67 45.90 29.81 60.79 57.49 41.40 25.34 41.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.28 0.31 0.34 0.37 0.46 0.53 -37.77%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 26/08/13 29/05/13 26/02/13 22/11/12 06/08/12 23/05/12 -
Price 0.295 0.30 0.33 0.295 0.32 0.38 0.41 -
P/RPS 0.36 0.37 0.59 0.29 0.32 0.45 0.68 -34.53%
P/EPS 2.34 2.22 3.57 1.52 1.69 2.29 3.85 -28.22%
EY 42.67 45.13 28.00 65.94 59.29 43.58 25.95 39.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.28 0.33 0.31 0.36 0.44 0.52 -36.97%

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