[AXTERIA] QoQ TTM Result on 30-Jun-2011 [#2]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
18-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -22.45%
YoY- -48.43%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 314,872 291,317 277,113 252,185 257,256 257,654 259,843 13.64%
PBT 19,696 15,218 13,003 7,760 10,273 8,147 12,435 35.84%
Tax -4,609 -3,187 -2,260 -1,041 -1,772 -1,420 -2,639 44.97%
NP 15,087 12,031 10,743 6,719 8,501 6,727 9,796 33.32%
-
NP to SH 14,193 11,313 10,082 6,111 7,880 6,197 8,965 35.79%
-
Tax Rate 23.40% 20.94% 17.38% 13.41% 17.25% 17.43% 21.22% -
Total Cost 299,785 279,286 266,370 245,466 248,755 250,927 250,047 12.84%
-
Net Worth 139,005 143,859 142,137 137,283 136,137 140,871 140,571 -0.74%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 8,563 8,563 6,012 6,012 6,012 11,151 5,138 40.52%
Div Payout % 60.33% 75.69% 59.64% 98.39% 76.30% 179.94% 57.31% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 139,005 143,859 142,137 137,283 136,137 140,871 140,571 -0.74%
NOSH 171,611 171,261 171,249 171,604 172,325 171,794 171,428 0.07%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 4.79% 4.13% 3.88% 2.66% 3.30% 2.61% 3.77% -
ROE 10.21% 7.86% 7.09% 4.45% 5.79% 4.40% 6.38% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 183.48 170.10 161.82 146.96 149.28 149.98 151.58 13.56%
EPS 8.27 6.61 5.89 3.56 4.57 3.61 5.23 35.69%
DPS 5.00 5.00 3.50 3.50 3.49 6.50 3.00 40.52%
NAPS 0.81 0.84 0.83 0.80 0.79 0.82 0.82 -0.81%
Adjusted Per Share Value based on latest NOSH - 171,604
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 39.93 36.94 35.14 31.98 32.62 32.67 32.95 13.65%
EPS 1.80 1.43 1.28 0.77 1.00 0.79 1.14 35.55%
DPS 1.09 1.09 0.76 0.76 0.76 1.41 0.65 41.10%
NAPS 0.1763 0.1824 0.1803 0.1741 0.1726 0.1786 0.1783 -0.74%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.61 0.60 0.59 0.67 0.69 0.75 0.79 -
P/RPS 0.33 0.35 0.36 0.46 0.46 0.50 0.52 -26.13%
P/EPS 7.38 9.08 10.02 18.81 15.09 20.79 15.11 -37.95%
EY 13.56 11.01 9.98 5.32 6.63 4.81 6.62 61.21%
DY 8.20 8.33 5.93 5.22 5.06 8.67 3.80 66.91%
P/NAPS 0.75 0.71 0.71 0.84 0.87 0.91 0.96 -15.16%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 25/04/12 24/02/12 16/11/11 18/08/11 27/04/11 25/02/11 18/11/10 -
Price 0.61 0.63 0.64 0.60 0.69 0.72 0.79 -
P/RPS 0.33 0.37 0.40 0.41 0.46 0.48 0.52 -26.13%
P/EPS 7.38 9.54 10.87 16.85 15.09 19.96 15.11 -37.95%
EY 13.56 10.49 9.20 5.94 6.63 5.01 6.62 61.21%
DY 8.20 7.94 5.47 5.83 5.06 9.03 3.80 66.91%
P/NAPS 0.75 0.75 0.77 0.75 0.87 0.88 0.96 -15.16%

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