[MAXWELL] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[MAXWELL] MAXWELL INT HOLDINGS BERHAD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 0.82%
YoY- 11.3%
Quarter Report
Latest QR
Upcoming QR
MAXWELL's Result
MAXWELL's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 356,143 403,058 408,505 412,287 412,371 397,784 390,960 -6.02%
PBT 79,761 96,566 102,338 104,386 103,868 102,160 99,031 -13.42%
Tax -21,178 -24,871 -25,989 -26,633 -26,751 -26,209 -25,504 -11.64%
NP 58,583 71,695 76,349 77,753 77,117 75,951 73,527 -14.04%
-
NP to SH 58,583 71,695 76,349 77,753 77,117 75,951 73,527 -14.04%
-
Tax Rate 26.55% 25.76% 25.40% 25.51% 25.75% 25.65% 25.75% -
Total Cost 297,560 331,363 332,156 334,534 335,254 321,833 317,433 -4.21%
-
Net Worth 450,518 427,496 394,628 379,111 355,356 347,273 315,138 26.87%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 450,518 427,496 394,628 379,111 355,356 347,273 315,138 26.87%
NOSH 398,689 399,529 398,614 399,064 399,277 399,165 398,909 -0.03%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 16.45% 17.79% 18.69% 18.86% 18.70% 19.09% 18.81% -
ROE 13.00% 16.77% 19.35% 20.51% 21.70% 21.87% 23.33% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 89.33 100.88 102.48 103.31 103.28 99.65 98.01 -5.98%
EPS 14.69 17.94 19.15 19.48 19.31 19.03 18.43 -14.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.07 0.99 0.95 0.89 0.87 0.79 26.92%
Adjusted Per Share Value based on latest NOSH - 399,064
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 89.04 100.76 102.13 103.07 103.09 99.45 97.74 -6.02%
EPS 14.65 17.92 19.09 19.44 19.28 18.99 18.38 -14.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1263 1.0687 0.9866 0.9478 0.8884 0.8682 0.7878 26.88%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.295 0.295 0.31 0.32 0.33 0.40 0.42 -
P/RPS 0.33 0.29 0.30 0.31 0.32 0.40 0.43 -16.16%
P/EPS 2.01 1.64 1.62 1.64 1.71 2.10 2.28 -8.05%
EY 49.81 60.83 61.79 60.89 58.53 47.57 43.89 8.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.28 0.31 0.34 0.37 0.46 0.53 -37.77%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 26/08/13 29/05/13 26/02/13 22/11/12 06/08/12 23/05/12 -
Price 0.295 0.30 0.33 0.295 0.32 0.38 0.41 -
P/RPS 0.33 0.30 0.32 0.29 0.31 0.38 0.42 -14.83%
P/EPS 2.01 1.67 1.72 1.51 1.66 2.00 2.22 -6.40%
EY 49.81 59.82 58.04 66.05 60.36 50.07 44.96 7.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.28 0.33 0.31 0.36 0.44 0.52 -36.97%

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