[MAXWELL] QoQ Annualized Quarter 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- -52.58%
YoY- -13.23%
Quarter Report
Latest QR
Upcoming QR
MAXWELL's Result
MAXWELL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 297,840 322,973 319,718 223,920 412,286 397,832 338,176 -8.09%
PBT 57,623 68,798 73,020 49,580 104,313 101,630 88,660 -24.90%
Tax -15,913 -18,569 -18,966 -12,748 -26,634 -25,841 -22,490 -20.54%
NP 41,710 50,229 54,054 36,832 77,679 75,789 66,170 -26.42%
-
NP to SH 41,710 50,229 54,054 36,832 77,679 75,789 66,170 -26.42%
-
Tax Rate 27.62% 26.99% 25.97% 25.71% 25.53% 25.43% 25.37% -
Total Cost 256,130 272,744 265,664 187,088 334,607 322,042 272,006 -3.91%
-
Net Worth 462,956 450,946 427,162 394,628 379,380 355,512 347,632 20.98%
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 462,956 450,946 427,162 394,628 379,380 355,512 347,632 20.98%
NOSH 399,100 399,067 399,217 398,614 399,347 399,451 399,577 -0.07%
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% 15.55% 16.91% 16.45% 18.84% 19.05% 19.57% -
ROE 9.01% 11.14% 12.65% 9.33% 20.48% 21.32% 19.03% -
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 74.63 80.93 80.09 56.17 103.24 99.59 84.63 -8.02%
EPS 10.45 12.59 13.54 9.24 19.45 18.97 16.56 -26.36%
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 80.74 79.93 55.98 103.07 99.46 84.54 -8.09%
EPS 10.43 12.56 13.51 9.21 19.42 18.95 16.54 -26.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1574 1.1274 1.0679 0.9866 0.9485 0.8888 0.8691 20.98%
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 0.36 0.37 0.55 0.31 0.33 0.47 -10.16%
P/EPS 2.82 2.34 2.18 3.35 1.65 1.74 2.42 10.70%
EY 35.43 42.67 45.90 29.81 60.79 57.49 41.40 -9.83%
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 0.36 0.37 0.59 0.29 0.32 0.45 -7.53%
P/EPS 2.87 2.34 2.22 3.57 1.52 1.69 2.29 16.19%
EY 34.84 42.67 45.13 28.00 65.94 59.29 43.58 -13.82%
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