[MAXWELL] YoY Annualized Quarter 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- 2.49%
YoY- 11.2%
Quarter Report
Latest QR
Upcoming QR
MAXWELL's Result
MAXWELL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 194,152 230,337 297,840 412,286 386,032 335,921 301,023 -7.04%
PBT -62,350 26,564 57,623 104,313 94,824 90,098 82,272 -
Tax -2,806 -9,751 -15,913 -26,634 -24,968 -23,039 -21,042 -28.51%
NP -65,156 16,813 41,710 77,679 69,856 67,059 61,230 -
-
NP to SH -65,156 16,813 41,710 77,679 69,856 67,059 61,230 -
-
Tax Rate - 36.71% 27.62% 25.53% 26.33% 25.57% 25.58% -
Total Cost 259,308 213,524 256,130 334,607 316,176 268,862 239,793 1.31%
-
Net Worth 513,071 497,155 462,956 379,380 315,349 205,145 151,309 22.55%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 513,071 497,155 462,956 379,380 315,349 205,145 151,309 22.55%
NOSH 397,729 397,724 399,100 399,347 399,177 336,303 336,243 2.83%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -33.56% 7.30% 14.00% 18.84% 18.10% 19.96% 20.34% -
ROE -12.70% 3.38% 9.01% 20.48% 22.15% 32.69% 40.47% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 48.82 57.91 74.63 103.24 96.71 99.89 89.53 -9.60%
EPS -16.38 4.22 10.45 19.45 17.50 19.94 18.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.29 1.25 1.16 0.95 0.79 0.61 0.45 19.17%
Adjusted Per Share Value based on latest NOSH - 399,064
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 48.54 57.58 74.46 103.07 96.51 83.98 75.26 -7.04%
EPS -16.29 4.20 10.43 19.42 17.46 16.76 15.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2827 1.2429 1.1574 0.9485 0.7884 0.5129 0.3783 22.55%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 - - -
Price 0.085 0.195 0.295 0.32 0.37 0.00 0.00 -
P/RPS 0.17 0.34 0.40 0.31 0.38 0.00 0.00 -
P/EPS -0.52 4.61 2.82 1.65 2.11 0.00 0.00 -
EY -192.73 21.68 35.43 60.79 47.30 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.07 0.16 0.25 0.34 0.47 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 27/02/15 28/02/14 26/02/13 27/02/12 24/02/11 - -
Price 0.055 0.225 0.30 0.295 0.43 0.53 0.00 -
P/RPS 0.11 0.39 0.40 0.29 0.44 0.53 0.00 -
P/EPS -0.34 5.32 2.87 1.52 2.46 2.66 0.00 -
EY -297.85 18.79 34.84 65.94 40.70 37.62 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.04 0.18 0.26 0.31 0.54 0.87 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