[MAXWELL] YoY TTM Result on 31-Mar-2012 [#1]

Stock
[MAXWELL] MAXWELL INT HOLDINGS BERHAD
Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 5.26%
YoY- 74.39%
Quarter Report
Latest QR
Upcoming QR
MAXWELL's Result
MAXWELL's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 226,398 265,694 408,505 390,960 242,295 -1.68%
PBT 24,194 45,915 102,338 99,031 58,250 -19.70%
Tax -9,101 -13,377 -25,989 -25,504 -16,088 -13.26%
NP 15,093 32,538 76,349 73,527 42,162 -22.63%
-
NP to SH 15,093 32,538 76,349 73,527 42,162 -22.63%
-
Tax Rate 37.62% 29.13% 25.40% 25.75% 27.62% -
Total Cost 211,305 233,156 332,156 317,433 200,133 1.36%
-
Net Worth 518,215 414,400 394,628 315,138 243,333 20.78%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 518,215 414,400 394,628 315,138 243,333 20.78%
NOSH 395,584 370,000 398,614 398,909 398,908 -0.20%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 6.67% 12.25% 18.69% 18.81% 17.40% -
ROE 2.91% 7.85% 19.35% 23.33% 17.33% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 57.23 71.81 102.48 98.01 60.74 -1.47%
EPS 3.82 8.79 19.15 18.43 10.57 -22.45%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.31 1.12 0.99 0.79 0.61 21.03%
Adjusted Per Share Value based on latest NOSH - 398,909
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 56.60 66.42 102.13 97.74 60.57 -1.67%
EPS 3.77 8.13 19.09 18.38 10.54 -22.65%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2955 1.036 0.9866 0.7878 0.6083 20.78%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.185 0.28 0.31 0.42 0.52 -
P/RPS 0.32 0.39 0.30 0.43 0.86 -21.88%
P/EPS 4.85 3.18 1.62 2.28 4.92 -0.35%
EY 20.62 31.41 61.79 43.89 20.33 0.35%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.25 0.31 0.53 0.85 -36.27%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 29/05/15 29/05/14 29/05/13 23/05/12 - -
Price 0.12 0.26 0.33 0.41 0.00 -
P/RPS 0.21 0.36 0.32 0.42 0.00 -
P/EPS 3.15 2.96 1.72 2.22 0.00 -
EY 31.79 33.82 58.04 44.96 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.09 0.23 0.33 0.52 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