[MAXWELL] QoQ Quarter Result on 30-Jun-2012 [#2]

Stock
[MAXWELL] MAXWELL INT HOLDINGS BERHAD
Announcement Date
06-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 111.77%
YoY- 12.09%
Quarter Report
Latest QR
Upcoming QR
MAXWELL's Result
MAXWELL's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 55,980 113,912 129,287 109,326 59,762 113,996 114,700 -37.98%
PBT 12,395 28,163 31,893 29,887 14,443 27,645 30,185 -44.72%
Tax -3,187 -7,252 -8,136 -7,414 -3,831 -7,370 -7,594 -43.91%
NP 9,208 20,911 23,757 22,473 10,612 20,275 22,591 -44.99%
-
NP to SH 9,208 20,911 23,757 22,473 10,612 20,275 22,591 -44.99%
-
Tax Rate 25.71% 25.75% 25.51% 24.81% 26.52% 26.66% 25.16% -
Total Cost 46,772 93,001 105,530 86,853 49,150 93,721 92,109 -36.32%
-
Net Worth 394,628 379,111 355,356 347,273 315,138 315,300 291,883 22.24%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 394,628 379,111 355,356 347,273 315,138 315,300 291,883 22.24%
NOSH 398,614 399,064 399,277 399,165 398,909 399,114 399,840 -0.20%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 16.45% 18.36% 18.38% 20.56% 17.76% 17.79% 19.70% -
ROE 2.33% 5.52% 6.69% 6.47% 3.37% 6.43% 7.74% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 14.04 28.54 32.38 27.39 14.98 28.56 28.69 -37.87%
EPS 2.31 5.24 5.95 5.63 2.66 5.08 5.65 -44.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 0.95 0.89 0.87 0.79 0.79 0.73 22.49%
Adjusted Per Share Value based on latest NOSH - 399,165
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 14.00 28.48 32.32 27.33 14.94 28.50 28.68 -37.97%
EPS 2.30 5.23 5.94 5.62 2.65 5.07 5.65 -45.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9866 0.9478 0.8884 0.8682 0.7878 0.7883 0.7297 22.25%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.31 0.32 0.33 0.40 0.42 0.37 0.32 -
P/RPS 2.21 1.12 1.02 1.46 2.80 1.30 1.12 57.25%
P/EPS 13.42 6.11 5.55 7.10 15.79 7.28 5.66 77.71%
EY 7.45 16.38 18.03 14.08 6.33 13.73 17.66 -43.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.34 0.37 0.46 0.53 0.47 0.44 -20.80%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/05/13 26/02/13 22/11/12 06/08/12 23/05/12 27/02/12 17/11/11 -
Price 0.33 0.295 0.32 0.38 0.41 0.43 0.38 -
P/RPS 2.35 1.03 0.99 1.39 2.74 1.51 1.32 46.83%
P/EPS 14.29 5.63 5.38 6.75 15.41 8.46 6.73 65.12%
EY 7.00 17.76 18.59 14.82 6.49 11.81 14.87 -39.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.31 0.36 0.44 0.52 0.54 0.52 -26.13%

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