[MAXWELL] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[MAXWELL] MAXWELL INT HOLDINGS BERHAD
Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -6.1%
YoY- -5.6%
Quarter Report
Latest QR
Upcoming QR
MAXWELL's Result
MAXWELL's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 265,694 297,841 356,143 403,058 408,505 412,287 412,371 -25.42%
PBT 45,915 57,622 79,761 96,566 102,338 104,386 103,868 -41.99%
Tax -13,377 -15,913 -21,178 -24,871 -25,989 -26,633 -26,751 -37.02%
NP 32,538 41,709 58,583 71,695 76,349 77,753 77,117 -43.77%
-
NP to SH 32,538 41,709 58,583 71,695 76,349 77,753 77,117 -43.77%
-
Tax Rate 29.13% 27.62% 26.55% 25.76% 25.40% 25.51% 25.75% -
Total Cost 233,156 256,132 297,560 331,363 332,156 334,534 335,254 -21.52%
-
Net Worth 414,400 463,196 450,518 427,496 394,628 379,111 355,356 10.80%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 414,400 463,196 450,518 427,496 394,628 379,111 355,356 10.80%
NOSH 370,000 399,306 398,689 399,529 398,614 399,064 399,277 -4.95%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 12.25% 14.00% 16.45% 17.79% 18.69% 18.86% 18.70% -
ROE 7.85% 9.00% 13.00% 16.77% 19.35% 20.51% 21.70% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 71.81 74.59 89.33 100.88 102.48 103.31 103.28 -21.53%
EPS 8.79 10.45 14.69 17.94 19.15 19.48 19.31 -40.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.16 1.13 1.07 0.99 0.95 0.89 16.57%
Adjusted Per Share Value based on latest NOSH - 399,529
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 66.42 74.46 89.04 100.76 102.13 103.07 103.09 -25.42%
EPS 8.13 10.43 14.65 17.92 19.09 19.44 19.28 -43.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.036 1.158 1.1263 1.0687 0.9866 0.9478 0.8884 10.80%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.28 0.295 0.295 0.295 0.31 0.32 0.33 -
P/RPS 0.39 0.40 0.33 0.29 0.30 0.31 0.32 14.11%
P/EPS 3.18 2.82 2.01 1.64 1.62 1.64 1.71 51.28%
EY 31.41 35.41 49.81 60.83 61.79 60.89 58.53 -33.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.25 0.26 0.28 0.31 0.34 0.37 -23.01%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 28/02/14 28/11/13 26/08/13 29/05/13 26/02/13 22/11/12 -
Price 0.26 0.30 0.295 0.30 0.33 0.295 0.32 -
P/RPS 0.36 0.40 0.33 0.30 0.32 0.29 0.31 10.49%
P/EPS 2.96 2.87 2.01 1.67 1.72 1.51 1.66 47.09%
EY 33.82 34.82 49.81 59.82 58.04 66.05 60.36 -32.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.26 0.26 0.28 0.33 0.31 0.36 -25.84%

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