[AXTERIA] QoQ TTM Result on 30-Jun-2010 [#2]

Stock

[AXTERIA] AXTERIA GROUP BERHAD

Announcement Date

30-Jul-2010

Admission Sponsor

Sponsor

Financial Year

31-Mar-2011

Quarter

30-Jun-2010 [#2]

Profit Trend

QoQ- 14.4%

YoY- 51.26%

Quarter Report

AXTERIA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
TTM Result
Revenue	257,256	257,654	259,843	255,304	232,377	218,510	216,578	12.17%
YoY %	-0.15%	-0.84%	1.78%	9.87%	6.35%	0.89%	-	-
Horiz. %	118.78%	118.97%	119.98%	117.88%	107.29%	100.89%	100.00%	-
PBT	10,273	8,147	12,435	16,851	14,966	15,692	9,666	4.14%
YoY %	26.10%	-34.48%	-26.21%	12.60%	-4.63%	62.34%	-	-
Horiz. %	106.28%	84.29%	128.65%	174.33%	154.83%	162.34%	100.00%	-
Tax	-1,772	-1,420	-2,639	-3,796	-3,321	-3,533	-2,176	-12.80%
YoY %	-24.79%	46.19%	30.48%	-14.30%	6.00%	-62.36%	-	-
Horiz. %	81.43%	65.26%	121.28%	174.45%	152.62%	162.36%	100.00%	-
NP	8,501	6,727	9,796	13,055	11,645	12,159	7,490	8.81%
YoY %	26.37%	-31.33%	-24.96%	12.11%	-4.23%	62.34%	-	-
Horiz. %	113.50%	89.81%	130.79%	174.30%	155.47%	162.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,880	6,197	8,965	11,851	10,359	10,480	6,534	13.31%
YoY %	27.16%	-30.88%	-24.35%	14.40%	-1.15%	60.39%	-	-
Horiz. %	120.60%	94.84%	137.21%	181.37%	158.54%	160.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.25%	17.43%	21.22%	22.53%	22.19%	22.51%	22.51%	-
YoY %	-1.03%	-17.86%	-5.81%	1.53%	-1.42%	0.00%	-	-
Horiz. %	76.63%	77.43%	94.27%	100.09%	98.58%	100.00%	100.00%	-
Total Cost	248,755	250,927	250,047	242,249	220,732	206,351	209,088	12.29%
YoY %	-0.87%	0.35%	3.22%	9.75%	6.97%	-1.31%	-	-
Horiz. %	118.97%	120.01%	119.59%	115.86%	105.57%	98.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	136,137	140,871	140,571	136,469	137,018	136,835	138,535	-1.15%
YoY %	-3.36%	0.21%	3.01%	-0.40%	0.13%	-1.23%	-	-
Horiz. %	98.27%	101.69%	101.47%	98.51%	98.90%	98.77%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Dividend
Div	6,012	11,151	5,138	9,413	9,413	11,972	11,972	-36.84%
YoY %	-46.09%	117.03%	-45.42%	0.00%	-21.37%	0.00%	-	-
Horiz. %	50.22%	93.14%	42.92%	78.63%	78.63%	100.00%	100.00%	-
Div Payout %	76.30%	179.94%	57.31%	79.44%	90.88%	114.24%	183.24%	-
YoY %	-57.60%	213.98%	-27.86%	-12.59%	-20.45%	-37.66%	-	-
Horiz. %	41.64%	98.20%	31.28%	43.35%	49.60%	62.34%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Equity
Net Worth	136,137	140,871	140,571	136,469	137,018	136,835	138,535	-1.15%
YoY %	-3.36%	0.21%	3.01%	-0.40%	0.13%	-1.23%	-	-
Horiz. %	98.27%	101.69%	101.47%	98.51%	98.90%	98.77%	100.00%	-
NOSH	172,325	171,794	171,428	168,481	171,272	171,044	171,032	0.50%
YoY %	0.31%	0.21%	1.75%	-1.63%	0.13%	0.01%	-	-
Horiz. %	100.76%	100.45%	100.23%	98.51%	100.14%	100.01%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Ratio Analysis
NP Margin	3.30%	2.61%	3.77%	5.11%	5.01%	5.56%	3.46%	-
YoY %	26.44%	-30.77%	-26.22%	2.00%	-9.89%	60.69%	-	-
Horiz. %	95.38%	75.43%	108.96%	147.69%	144.80%	160.69%	100.00%	-
ROE	5.79%	4.40%	6.38%	8.68%	7.56%	7.66%	4.72%	-
YoY %	31.59%	-31.03%	-26.50%	14.81%	-1.31%	62.29%	-	-
Horiz. %	122.67%	93.22%	135.17%	183.90%	160.17%	162.29%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Per Share
RPS	149.28	149.98	151.58	151.53	135.68	127.75	126.63	11.60%
YoY %	-0.47%	-1.06%	0.03%	11.68%	6.21%	0.88%	-	-
Horiz. %	117.89%	118.44%	119.70%	119.66%	107.15%	100.88%	100.00%	-
EPS	4.57	3.61	5.23	7.03	6.05	6.13	3.82	12.70%
YoY %	26.59%	-30.98%	-25.60%	16.20%	-1.31%	60.47%	-	-
Horiz. %	119.63%	94.50%	136.91%	184.03%	158.38%	160.47%	100.00%	-
DPS	3.49	6.50	3.00	5.50	5.50	7.00	7.00	-37.15%
YoY %	-46.31%	116.67%	-45.45%	0.00%	-21.43%	0.00%	-	-
Horiz. %	49.86%	92.86%	42.86%	78.57%	78.57%	100.00%	100.00%	-
NAPS	0.79	0.82	0.82	0.81	0.80	0.80	0.81	-1.65%
YoY %	-3.66%	0.00%	1.23%	1.25%	0.00%	-1.23%	-	-
Horiz. %	97.53%	101.23%	101.23%	100.00%	98.77%	98.77%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Adjusted Per Share Value based on latest NOSH - 168,481
RPS	43.60	43.67	44.04	43.27	39.39	37.04	36.71	12.16%
YoY %	-0.16%	-0.84%	1.78%	9.85%	6.34%	0.90%	-	-
Horiz. %	118.77%	118.96%	119.97%	117.87%	107.30%	100.90%	100.00%	-
EPS	1.34	1.05	1.52	2.01	1.76	1.78	1.11	13.38%
YoY %	27.62%	-30.92%	-24.38%	14.20%	-1.12%	60.36%	-	-
Horiz. %	120.72%	94.59%	136.94%	181.08%	158.56%	160.36%	100.00%	-
DPS	1.02	1.89	0.87	1.60	1.60	2.03	2.03	-36.82%
YoY %	-46.03%	117.24%	-45.63%	0.00%	-21.18%	0.00%	-	-
Horiz. %	50.25%	93.10%	42.86%	78.82%	78.82%	100.00%	100.00%	-
NAPS	0.2307	0.2388	0.2383	0.2313	0.2322	0.2319	0.2348	-1.16%
YoY %	-3.39%	0.21%	3.03%	-0.39%	0.13%	-1.24%	-	-
Horiz. %	98.25%	101.70%	101.49%	98.51%	98.89%	98.76%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	-
Price	0.69	0.75	0.79	0.79	0.80	0.80	0.79	-
P/RPS	0.46	0.50	0.52	0.52	0.59	0.63	0.62	-18.05%
YoY %	-8.00%	-3.85%	0.00%	-11.86%	-6.35%	1.61%	-	-
Horiz. %	74.19%	80.65%	83.87%	83.87%	95.16%	101.61%	100.00%	-
P/EPS	15.09	20.79	15.11	11.23	13.23	13.06	20.68	-18.96%
YoY %	-27.42%	37.59%	34.55%	-15.12%	1.30%	-36.85%	-	-
Horiz. %	72.97%	100.53%	73.07%	54.30%	63.97%	63.15%	100.00%	-
EY	6.63	4.81	6.62	8.90	7.56	7.66	4.84	23.36%
YoY %	37.84%	-27.34%	-25.62%	17.72%	-1.31%	58.26%	-	-
Horiz. %	136.98%	99.38%	136.78%	183.88%	156.20%	158.26%	100.00%	-
DY	5.06	8.67	3.80	6.96	6.88	8.75	8.86	-31.18%
YoY %	-41.64%	128.16%	-45.40%	1.16%	-21.37%	-1.24%	-	-
Horiz. %	57.11%	97.86%	42.89%	78.56%	77.65%	98.76%	100.00%	-
P/NAPS	0.87	0.91	0.96	0.98	1.00	1.00	0.98	-7.63%
YoY %	-4.40%	-5.21%	-2.04%	-2.00%	0.00%	2.04%	-	-
Horiz. %	88.78%	92.86%	97.96%	100.00%	102.04%	102.04%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Price Multiplier on Announcement Date
Date	27/04/11	25/02/11	18/11/10	30/07/10	19/05/10	05/02/10	18/11/09	-
Price	0.69	0.72	0.79	0.79	0.79	0.77	0.77	-
P/RPS	0.46	0.48	0.52	0.52	0.58	0.60	0.61	-17.16%
YoY %	-4.17%	-7.69%	0.00%	-10.34%	-3.33%	-1.64%	-	-
Horiz. %	75.41%	78.69%	85.25%	85.25%	95.08%	98.36%	100.00%	-
P/EPS	15.09	19.96	15.11	11.23	13.06	12.57	20.16	-17.57%
YoY %	-24.40%	32.10%	34.55%	-14.01%	3.90%	-37.65%	-	-
Horiz. %	74.85%	99.01%	74.95%	55.70%	64.78%	62.35%	100.00%	-
EY	6.63	5.01	6.62	8.90	7.66	7.96	4.96	21.36%
YoY %	32.34%	-24.32%	-25.62%	16.19%	-3.77%	60.48%	-	-
Horiz. %	133.67%	101.01%	133.47%	179.44%	154.44%	160.48%	100.00%	-
DY	5.06	9.03	3.80	6.96	6.96	9.09	9.09	-32.35%
YoY %	-43.96%	137.63%	-45.40%	0.00%	-23.43%	0.00%	-	-
Horiz. %	55.67%	99.34%	41.80%	76.57%	76.57%	100.00%	100.00%	-
P/NAPS	0.87	0.88	0.96	0.98	0.99	0.96	0.95	-5.70%
YoY %	-1.14%	-8.33%	-2.04%	-1.01%	3.12%	1.05%	-	-
Horiz. %	91.58%	92.63%	101.05%	103.16%	104.21%	101.05%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos