[MAXWELL] QoQ TTM Result on 30-Jun-2011 [#2]

Stock
[MAXWELL] MAXWELL INT HOLDINGS BERHAD
Announcement Date
05-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 47.55%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MAXWELL's Result
MAXWELL's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 390,960 386,031 362,614 344,797 242,295 187,462 96,883 153.25%
PBT 99,031 94,824 88,659 85,008 58,250 48,014 26,534 140.41%
Tax -25,504 -24,968 -23,711 -22,797 -16,088 -12,793 -6,680 144.08%
NP 73,527 69,856 64,948 62,211 42,162 35,221 19,854 139.17%
-
NP to SH 73,527 69,856 64,948 62,211 42,162 35,221 19,854 139.17%
-
Tax Rate 25.75% 26.33% 26.74% 26.82% 27.62% 26.64% 25.18% -
Total Cost 317,433 316,175 297,666 282,586 200,133 152,241 77,029 156.81%
-
Net Worth 315,138 315,300 291,883 264,118 243,333 205,109 188,444 40.84%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 315,138 315,300 291,883 264,118 243,333 205,109 188,444 40.84%
NOSH 398,909 399,114 399,840 400,179 398,908 336,245 336,508 11.99%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 18.81% 18.10% 17.91% 18.04% 17.40% 18.79% 20.49% -
ROE 23.33% 22.16% 22.25% 23.55% 17.33% 17.17% 10.54% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 98.01 96.72 90.69 86.16 60.74 55.75 28.79 126.13%
EPS 18.43 17.50 16.24 15.55 10.57 10.47 5.90 113.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.79 0.73 0.66 0.61 0.61 0.56 25.75%
Adjusted Per Share Value based on latest NOSH - 400,179
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 97.74 96.51 90.65 86.20 60.57 46.87 24.22 153.25%
EPS 18.38 17.46 16.24 15.55 10.54 8.81 4.96 139.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7878 0.7883 0.7297 0.6603 0.6083 0.5128 0.4711 40.84%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 - - -
Price 0.42 0.37 0.32 0.48 0.52 0.00 0.00 -
P/RPS 0.43 0.38 0.35 0.56 0.86 0.00 0.00 -
P/EPS 2.28 2.11 1.97 3.09 4.92 0.00 0.00 -
EY 43.89 47.30 50.76 32.39 20.33 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.47 0.44 0.73 0.85 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 23/05/12 27/02/12 17/11/11 05/08/11 - - - -
Price 0.41 0.43 0.38 0.34 0.00 0.00 0.00 -
P/RPS 0.42 0.44 0.42 0.39 0.00 0.00 0.00 -
P/EPS 2.22 2.46 2.34 2.19 0.00 0.00 0.00 -
EY 44.96 40.70 42.75 45.72 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.54 0.52 0.52 0.00 0.00 0.00 -

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