[AXTERIA] QoQ TTM Result on 30-Jun-2012 [#2]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
15-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 2.64%
YoY- 138.39%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 290,037 315,843 323,587 338,775 314,872 291,317 277,113 3.08%
PBT 9,259 14,540 17,027 20,411 19,696 15,218 13,003 -20.24%
Tax -2,538 -3,810 -4,259 -4,942 -4,609 -3,187 -2,260 8.03%
NP 6,721 10,730 12,768 15,469 15,087 12,031 10,743 -26.83%
-
NP to SH 6,977 10,670 11,763 14,568 14,193 11,313 10,082 -21.74%
-
Tax Rate 27.41% 26.20% 25.01% 24.21% 23.40% 20.94% 17.38% -
Total Cost 283,316 305,113 310,819 323,306 299,785 279,286 266,370 4.19%
-
Net Worth 147,600 153,850 145,727 145,480 139,005 143,859 142,137 2.54%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 7,239 7,239 8,563 8,563 8,563 8,563 6,012 13.16%
Div Payout % 103.77% 67.85% 72.80% 58.78% 60.33% 75.69% 59.64% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 147,600 153,850 145,727 145,480 139,005 143,859 142,137 2.54%
NOSH 180,000 180,999 171,444 175,277 171,611 171,261 171,249 3.37%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 2.32% 3.40% 3.95% 4.57% 4.79% 4.13% 3.88% -
ROE 4.73% 6.94% 8.07% 10.01% 10.21% 7.86% 7.09% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 161.13 174.50 188.74 193.28 183.48 170.10 161.82 -0.28%
EPS 3.88 5.90 6.86 8.31 8.27 6.61 5.89 -24.27%
DPS 4.02 4.00 4.99 4.89 5.00 5.00 3.50 9.66%
NAPS 0.82 0.85 0.85 0.83 0.81 0.84 0.83 -0.80%
Adjusted Per Share Value based on latest NOSH - 175,277
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 36.78 40.05 41.04 42.96 39.93 36.94 35.14 3.08%
EPS 0.88 1.35 1.49 1.85 1.80 1.43 1.28 -22.08%
DPS 0.92 0.92 1.09 1.09 1.09 1.09 0.76 13.57%
NAPS 0.1872 0.1951 0.1848 0.1845 0.1763 0.1824 0.1803 2.53%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.58 0.62 0.61 0.64 0.61 0.60 0.59 -
P/RPS 0.36 0.36 0.32 0.33 0.33 0.35 0.36 0.00%
P/EPS 14.96 10.52 8.89 7.70 7.38 9.08 10.02 30.59%
EY 6.68 9.51 11.25 12.99 13.56 11.01 9.98 -23.46%
DY 6.93 6.45 8.19 7.63 8.20 8.33 5.93 10.93%
P/NAPS 0.71 0.73 0.72 0.77 0.75 0.71 0.71 0.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 26/04/13 22/02/13 09/11/12 15/08/12 25/04/12 24/02/12 16/11/11 -
Price 0.59 0.645 0.63 0.62 0.61 0.63 0.64 -
P/RPS 0.37 0.37 0.33 0.32 0.33 0.37 0.40 -5.06%
P/EPS 15.22 10.94 9.18 7.46 7.38 9.54 10.87 25.13%
EY 6.57 9.14 10.89 13.41 13.56 10.49 9.20 -20.08%
DY 6.82 6.20 7.93 7.88 8.20 7.94 5.47 15.82%
P/NAPS 0.72 0.76 0.74 0.75 0.75 0.75 0.77 -4.37%

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