[MAXWELL] QoQ Cumulative 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- 40.89%
YoY- 4.17%
Quarter Report
Latest QR
Upcoming QR
MAXWELL's Result
MAXWELL's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 298,374 169,088 59,762 386,032 272,035 157,335 54,833 208.41%
PBT 76,223 44,330 14,443 94,824 67,179 36,994 10,236 279.94%
Tax -19,381 -11,245 -3,831 -24,968 -17,598 -10,004 -3,295 224.79%
NP 56,842 33,085 10,612 69,856 49,581 26,990 6,941 304.73%
-
NP to SH 56,842 33,085 10,612 69,856 49,581 26,990 6,941 304.73%
-
Tax Rate 25.43% 25.37% 26.52% 26.33% 26.20% 27.04% 32.19% -
Total Cost 241,532 136,003 49,150 316,176 222,454 130,345 47,892 193.22%
-
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 15.99% 9.52% 3.37% 22.15% 16.99% 10.23% 2.85% -
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 74.70 42.32 14.98 96.71 68.03 39.35 13.75 208.08%
EPS 14.23 8.28 2.66 17.50 12.40 6.75 1.74 304.36%
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 74.59 42.27 14.94 96.51 68.01 39.33 13.71 208.38%
EPS 14.21 8.27 2.65 17.46 12.40 6.75 1.74 303.98%
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 0.44 0.95 2.80 0.38 0.47 1.22 3.78 -76.06%
P/EPS 2.32 4.83 15.79 2.11 2.58 7.11 29.89 -81.71%
EY 43.12 20.70 6.33 47.30 38.75 14.06 3.35 446.68%
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 0.43 0.90 2.74 0.44 0.56 0.86 3.64 -75.83%
P/EPS 2.25 4.59 15.41 2.46 3.06 5.04 28.74 -81.61%
EY 44.47 21.79 6.49 40.70 32.63 19.85 3.48 444.05%
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