[MAXWELL] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[MAXWELL] MAXWELL INT HOLDINGS BERHAD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -18.29%
YoY- -24.03%
Quarter Report
Latest QR
Upcoming QR
MAXWELL's Result
MAXWELL's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 223,210 265,694 297,841 356,143 403,058 408,505 412,287 -33.64%
PBT 30,596 45,915 57,622 79,761 96,566 102,338 104,386 -55.97%
Tax -9,933 -13,377 -15,913 -21,178 -24,871 -25,989 -26,633 -48.28%
NP 20,663 32,538 41,709 58,583 71,695 76,349 77,753 -58.76%
-
NP to SH 20,663 32,538 41,709 58,583 71,695 76,349 77,753 -58.76%
-
Tax Rate 32.47% 29.13% 27.62% 26.55% 25.76% 25.40% 25.51% -
Total Cost 202,547 233,156 256,132 297,560 331,363 332,156 334,534 -28.49%
-
Net Worth 446,797 414,400 463,196 450,518 427,496 394,628 379,111 11.60%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 446,797 414,400 463,196 450,518 427,496 394,628 379,111 11.60%
NOSH 398,926 370,000 399,306 398,689 399,529 398,614 399,064 -0.02%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 9.26% 12.25% 14.00% 16.45% 17.79% 18.69% 18.86% -
ROE 4.62% 7.85% 9.00% 13.00% 16.77% 19.35% 20.51% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 55.95 71.81 74.59 89.33 100.88 102.48 103.31 -33.63%
EPS 5.18 8.79 10.45 14.69 17.94 19.15 19.48 -58.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.12 1.16 1.13 1.07 0.99 0.95 11.63%
Adjusted Per Share Value based on latest NOSH - 398,689
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 55.80 66.42 74.46 89.04 100.76 102.13 103.07 -33.64%
EPS 5.17 8.13 10.43 14.65 17.92 19.09 19.44 -58.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.117 1.036 1.158 1.1263 1.0687 0.9866 0.9478 11.60%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.23 0.28 0.295 0.295 0.295 0.31 0.32 -
P/RPS 0.41 0.39 0.40 0.33 0.29 0.30 0.31 20.55%
P/EPS 4.44 3.18 2.82 2.01 1.64 1.62 1.64 94.60%
EY 22.52 31.41 35.41 49.81 60.83 61.79 60.89 -48.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.25 0.25 0.26 0.28 0.31 0.34 -27.53%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 29/05/14 28/02/14 28/11/13 26/08/13 29/05/13 26/02/13 -
Price 0.245 0.26 0.30 0.295 0.30 0.33 0.295 -
P/RPS 0.44 0.36 0.40 0.33 0.30 0.32 0.29 32.14%
P/EPS 4.73 2.96 2.87 2.01 1.67 1.72 1.51 114.53%
EY 21.14 33.82 34.82 49.81 59.82 58.04 66.05 -53.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.23 0.26 0.26 0.28 0.33 0.31 -20.48%

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