[MAXWELL] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[MAXWELL] MAXWELL INT HOLDINGS BERHAD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 5.71%
YoY- 5.16%
Quarter Report
Latest QR
Upcoming QR
MAXWELL's Result
MAXWELL's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 103,879 55,980 113,912 129,287 109,326 59,762 113,996 -6.01%
PBT 24,115 12,395 28,163 31,893 29,887 14,443 27,645 -8.71%
Tax -6,296 -3,187 -7,252 -8,136 -7,414 -3,831 -7,370 -9.97%
NP 17,819 9,208 20,911 23,757 22,473 10,612 20,275 -8.25%
-
NP to SH 17,819 9,208 20,911 23,757 22,473 10,612 20,275 -8.25%
-
Tax Rate 26.11% 25.71% 25.75% 25.51% 24.81% 26.52% 26.66% -
Total Cost 86,060 46,772 93,001 105,530 86,853 49,150 93,721 -5.53%
-
Net Worth 427,496 394,628 379,111 355,356 347,273 315,138 315,300 22.52%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 427,496 394,628 379,111 355,356 347,273 315,138 315,300 22.52%
NOSH 399,529 398,614 399,064 399,277 399,165 398,909 399,114 0.06%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 17.15% 16.45% 18.36% 18.38% 20.56% 17.76% 17.79% -
ROE 4.17% 2.33% 5.52% 6.69% 6.47% 3.37% 6.43% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 26.00 14.04 28.54 32.38 27.39 14.98 28.56 -6.07%
EPS 4.46 2.31 5.24 5.95 5.63 2.66 5.08 -8.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 0.99 0.95 0.89 0.87 0.79 0.79 22.43%
Adjusted Per Share Value based on latest NOSH - 399,277
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 25.97 14.00 28.48 32.32 27.33 14.94 28.50 -6.01%
EPS 4.45 2.30 5.23 5.94 5.62 2.65 5.07 -8.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0687 0.9866 0.9478 0.8884 0.8682 0.7878 0.7883 22.51%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.295 0.31 0.32 0.33 0.40 0.42 0.37 -
P/RPS 1.13 2.21 1.12 1.02 1.46 2.80 1.30 -8.92%
P/EPS 6.61 13.42 6.11 5.55 7.10 15.79 7.28 -6.23%
EY 15.12 7.45 16.38 18.03 14.08 6.33 13.73 6.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.31 0.34 0.37 0.46 0.53 0.47 -29.22%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 26/08/13 29/05/13 26/02/13 22/11/12 06/08/12 23/05/12 27/02/12 -
Price 0.30 0.33 0.295 0.32 0.38 0.41 0.43 -
P/RPS 1.15 2.35 1.03 0.99 1.39 2.74 1.51 -16.61%
P/EPS 6.73 14.29 5.63 5.38 6.75 15.41 8.46 -14.15%
EY 14.87 7.00 17.76 18.59 14.82 6.49 11.81 16.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.33 0.31 0.36 0.44 0.52 0.54 -35.48%

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