[MAXWELL] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[MAXWELL] MAXWELL INT HOLDINGS BERHAD
Announcement Date
17-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 12.68%
YoY- 13.79%
Quarter Report
Latest QR
Upcoming QR
MAXWELL's Result
MAXWELL's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 109,326 59,762 113,996 114,700 102,502 54,833 90,579 13.37%
PBT 29,887 14,443 27,645 30,185 26,758 10,236 23,396 17.74%
Tax -7,414 -3,831 -7,370 -7,594 -6,709 -3,295 -6,113 13.74%
NP 22,473 10,612 20,275 22,591 20,049 6,941 17,283 19.15%
-
NP to SH 22,473 10,612 20,275 22,591 20,049 6,941 17,283 19.15%
-
Tax Rate 24.81% 26.52% 26.66% 25.16% 25.07% 32.19% 26.13% -
Total Cost 86,853 49,150 93,721 92,109 82,453 47,892 73,296 11.99%
-
Net Worth 347,273 315,138 315,300 291,883 264,118 243,333 205,109 42.10%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 347,273 315,138 315,300 291,883 264,118 243,333 205,109 42.10%
NOSH 399,165 398,909 399,114 399,840 400,179 398,908 336,245 12.12%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 20.56% 17.76% 17.79% 19.70% 19.56% 12.66% 19.08% -
ROE 6.47% 3.37% 6.43% 7.74% 7.59% 2.85% 8.43% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 27.39 14.98 28.56 28.69 25.61 13.75 26.94 1.11%
EPS 5.63 2.66 5.08 5.65 5.01 1.74 5.14 6.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.79 0.79 0.73 0.66 0.61 0.61 26.73%
Adjusted Per Share Value based on latest NOSH - 399,840
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 27.33 14.94 28.50 28.68 25.63 13.71 22.64 13.38%
EPS 5.62 2.65 5.07 5.65 5.01 1.74 4.32 19.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8682 0.7878 0.7883 0.7297 0.6603 0.6083 0.5128 42.09%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 - -
Price 0.40 0.42 0.37 0.32 0.48 0.52 0.00 -
P/RPS 1.46 2.80 1.30 1.12 1.87 3.78 0.00 -
P/EPS 7.10 15.79 7.28 5.66 9.58 29.89 0.00 -
EY 14.08 6.33 13.73 17.66 10.44 3.35 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.53 0.47 0.44 0.73 0.85 0.00 -
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 06/08/12 23/05/12 27/02/12 17/11/11 05/08/11 09/05/11 24/02/11 -
Price 0.38 0.41 0.43 0.38 0.34 0.50 0.53 -
P/RPS 1.39 2.74 1.51 1.32 1.33 3.64 1.97 -20.76%
P/EPS 6.75 15.41 8.46 6.73 6.79 28.74 10.31 -24.62%
EY 14.82 6.49 11.81 14.87 14.74 3.48 9.70 32.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.52 0.54 0.52 0.52 0.82 0.87 -36.54%

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