[MAXWELL] YoY Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[MAXWELL] MAXWELL INT HOLDINGS BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MAXWELL's Result
MAXWELL's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 412,286 386,032 335,921 301,023 11.04%
PBT 104,313 94,824 90,098 82,272 8.22%
Tax -26,634 -24,968 -23,039 -21,042 8.16%
NP 77,679 69,856 67,059 61,230 8.24%
-
NP to SH 77,679 69,856 67,059 61,230 8.24%
-
Tax Rate 25.53% 26.33% 25.57% 25.58% -
Total Cost 334,607 316,176 268,862 239,793 11.73%
-
Net Worth 379,380 315,349 205,145 151,309 35.81%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - -
Div Payout % - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 379,380 315,349 205,145 151,309 35.81%
NOSH 399,347 399,177 336,303 336,243 5.89%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 18.84% 18.10% 19.96% 20.34% -
ROE 20.48% 22.15% 32.69% 40.47% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 103.24 96.71 99.89 89.53 4.85%
EPS 19.45 17.50 19.94 18.21 2.21%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.95 0.79 0.61 0.45 28.25%
Adjusted Per Share Value based on latest NOSH - 0
31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 103.07 96.51 83.98 75.26 11.04%
EPS 19.42 17.46 16.76 15.31 8.24%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.9485 0.7884 0.5129 0.3783 35.81%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/12 30/12/11 - - -
Price 0.32 0.37 0.00 0.00 -
P/RPS 0.31 0.38 0.00 0.00 -
P/EPS 1.65 2.11 0.00 0.00 -
EY 60.79 47.30 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.47 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/13 27/02/12 24/02/11 - -
Price 0.295 0.43 0.53 0.00 -
P/RPS 0.29 0.44 0.53 0.00 -
P/EPS 1.52 2.46 2.66 0.00 -
EY 65.94 40.70 37.62 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 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