[MAXWELL] QoQ Cumulative 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- 36.66%
YoY- 11.2%
Quarter Report
Latest QR
Upcoming QR
MAXWELL's Result
MAXWELL's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 242,230 159,859 55,980 412,286 298,374 169,088 59,762 153.99%
PBT 51,599 36,510 12,395 104,313 76,223 44,330 14,443 133.51%
Tax -13,927 -9,483 -3,187 -26,634 -19,381 -11,245 -3,831 136.24%
NP 37,672 27,027 9,208 77,679 56,842 33,085 10,612 132.53%
-
NP to SH 37,672 27,027 9,208 77,679 56,842 33,085 10,612 132.53%
-
Tax Rate 26.99% 25.97% 25.71% 25.53% 25.43% 25.37% 26.52% -
Total Cost 204,558 132,832 46,772 334,607 241,532 136,003 49,150 158.51%
-
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 8.35% 6.33% 2.33% 20.48% 15.99% 9.52% 3.37% -
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 60.70 40.04 14.04 103.24 74.70 42.32 14.98 153.95%
EPS 9.44 6.77 2.31 19.45 14.23 8.28 2.66 132.48%
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 60.56 39.96 14.00 103.07 74.59 42.27 14.94 154.01%
EPS 9.42 6.76 2.30 19.42 14.21 8.27 2.65 132.73%
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 0.49 0.74 2.21 0.31 0.44 0.95 2.80 -68.68%
P/EPS 3.13 4.36 13.42 1.65 2.32 4.83 15.79 -65.96%
EY 32.00 22.95 7.45 60.79 43.12 20.70 6.33 194.26%
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 0.49 0.75 2.35 0.29 0.43 0.90 2.74 -68.22%
P/EPS 3.13 4.43 14.29 1.52 2.25 4.59 15.41 -65.41%
EY 32.00 22.57 7.00 65.94 44.47 21.79 6.49 189.41%
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