[AXTERIA] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
25-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 28.02%
YoY- 388.66%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 316,843 337,120 341,230 294,492 291,318 294,093 246,314 18.18%
PBT 14,540 19,113 19,744 20,676 15,219 16,701 9,358 33.97%
Tax -3,810 -4,814 -4,942 -5,072 -3,187 -3,385 -1,432 91.44%
NP 10,730 14,298 14,802 15,604 12,032 13,316 7,926 22.26%
-
NP to SH 10,043 13,149 13,552 14,484 11,314 12,549 7,042 26.56%
-
Tax Rate 26.20% 25.19% 25.03% 24.53% 20.94% 20.27% 15.30% -
Total Cost 306,113 322,821 326,428 278,888 279,286 280,777 238,388 18.05%
-
Net Worth 144,687 144,529 140,601 139,005 143,996 142,294 137,404 3.48%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 6,808 - - - 8,571 - - -
Div Payout % 67.80% - - - 75.76% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 144,687 144,529 140,601 139,005 143,996 142,294 137,404 3.48%
NOSH 170,220 170,034 169,400 171,611 171,424 171,438 171,756 -0.59%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 3.39% 4.24% 4.34% 5.30% 4.13% 4.53% 3.22% -
ROE 6.94% 9.10% 9.64% 10.42% 7.86% 8.82% 5.13% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 186.14 198.27 201.43 171.60 169.94 171.54 143.41 18.89%
EPS 5.90 7.73 8.00 8.44 6.60 7.32 4.10 27.32%
DPS 4.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 0.85 0.85 0.83 0.81 0.84 0.83 0.80 4.10%
Adjusted Per Share Value based on latest NOSH - 171,611
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 53.70 57.14 57.84 49.91 49.38 49.85 41.75 18.18%
EPS 1.70 2.23 2.30 2.45 1.92 2.13 1.19 26.70%
DPS 1.15 0.00 0.00 0.00 1.45 0.00 0.00 -
NAPS 0.2452 0.245 0.2383 0.2356 0.2441 0.2412 0.2329 3.47%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.62 0.61 0.64 0.61 0.60 0.59 0.67 -
P/RPS 0.33 0.31 0.32 0.36 0.35 0.34 0.47 -20.91%
P/EPS 10.51 7.89 8.00 7.23 9.09 8.06 16.34 -25.38%
EY 9.52 12.68 12.50 13.84 11.00 12.41 6.12 34.07%
DY 6.45 0.00 0.00 0.00 8.33 0.00 0.00 -
P/NAPS 0.73 0.72 0.77 0.75 0.71 0.71 0.84 -8.89%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 22/02/13 09/11/12 15/08/12 25/04/12 24/02/12 16/11/11 18/08/11 -
Price 0.645 0.63 0.62 0.61 0.63 0.64 0.60 -
P/RPS 0.35 0.32 0.31 0.36 0.37 0.37 0.42 -11.39%
P/EPS 10.93 8.15 7.75 7.23 9.55 8.74 14.63 -17.59%
EY 9.15 12.28 12.90 13.84 10.48 11.44 6.83 21.41%
DY 6.20 0.00 0.00 0.00 7.94 0.00 0.00 -
P/NAPS 0.76 0.74 0.75 0.75 0.75 0.77 0.75 0.88%

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