[MAXWELL] YoY Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[MAXWELL] MAXWELL INT HOLDINGS BERHAD
Announcement Date
17-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 22.47%
YoY- -0.39%
Quarter Report
Latest QR
Upcoming QR
MAXWELL's Result
MAXWELL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 237,192 322,973 397,832 362,713 327,124 0 -
PBT 35,782 68,798 101,630 89,572 88,934 0 -
Tax -11,568 -18,569 -25,841 -23,464 -22,566 0 -
NP 24,214 50,229 75,789 66,108 66,368 0 -
-
NP to SH 24,214 50,229 75,789 66,108 66,368 0 -
-
Tax Rate 32.33% 26.99% 25.43% 26.20% 25.37% - -
Total Cost 212,977 272,744 322,042 296,605 260,756 0 -
-
Net Worth 474,979 450,946 355,512 291,888 188,341 0 -
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 474,979 450,946 355,512 291,888 188,341 0 -
NOSH 399,142 399,067 399,451 399,846 336,324 0 -
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 10.21% 15.55% 19.05% 18.23% 20.29% 0.00% -
ROE 5.10% 11.14% 21.32% 22.65% 35.24% 0.00% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 59.43 80.93 99.59 90.71 97.26 0.00 -
EPS 6.07 12.59 18.97 16.53 19.73 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.13 0.89 0.73 0.56 0.00 -
Adjusted Per Share Value based on latest NOSH - 399,840
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 59.30 80.74 99.46 90.68 81.78 0.00 -
EPS 6.05 12.56 18.95 16.53 16.59 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1874 1.1274 0.8888 0.7297 0.4709 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 - - -
Price 0.225 0.295 0.33 0.32 0.00 0.00 -
P/RPS 0.38 0.36 0.33 0.35 0.00 0.00 -
P/EPS 3.71 2.34 1.74 1.94 0.00 0.00 -
EY 26.96 42.67 57.49 51.67 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.26 0.37 0.44 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 25/11/14 28/11/13 22/11/12 17/11/11 06/01/11 - -
Price 0.215 0.295 0.32 0.38 0.56 0.00 -
P/RPS 0.36 0.36 0.32 0.42 0.58 0.00 -
P/EPS 3.54 2.34 1.69 2.30 2.84 0.00 -
EY 28.22 42.67 59.29 43.51 35.24 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.26 0.36 0.52 1.00 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