[AXTERIA] QoQ TTM Result on 31-Dec-2004 [#3]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
18-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 1.23%
YoY- 32.19%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 255,261 235,051 227,659 225,118 234,317 231,745 219,989 10.41%
PBT 25,883 25,793 26,471 22,018 21,344 18,463 16,218 36.52%
Tax -7,104 -7,382 -8,484 -7,229 -6,734 -6,308 -4,991 26.50%
NP 18,779 18,411 17,987 14,789 14,610 12,155 11,227 40.86%
-
NP to SH 18,660 18,411 17,987 14,789 14,610 12,155 11,227 40.26%
-
Tax Rate 27.45% 28.62% 32.05% 32.83% 31.55% 34.17% 30.77% -
Total Cost 236,482 216,640 209,672 210,329 219,707 219,590 208,762 8.65%
-
Net Worth 143,069 136,770 127,932 78,003 78,017 77,963 123,088 10.53%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 9,047 9,047 9,047 5,906 5,126 5,126 5,126 45.99%
Div Payout % 48.49% 49.14% 50.30% 39.94% 35.09% 42.18% 45.66% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 143,069 136,770 127,932 78,003 78,017 77,963 123,088 10.53%
NOSH 164,447 162,822 157,941 78,003 78,017 77,963 79,411 62.39%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 7.36% 7.83% 7.90% 6.57% 6.24% 5.24% 5.10% -
ROE 13.04% 13.46% 14.06% 18.96% 18.73% 15.59% 9.12% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 155.22 144.36 144.14 288.60 300.34 297.25 277.02 -32.01%
EPS 11.35 11.31 11.39 18.96 18.73 15.59 14.14 -13.61%
DPS 5.50 5.56 5.73 7.50 6.50 6.58 6.46 -10.16%
NAPS 0.87 0.84 0.81 1.00 1.00 1.00 1.55 -31.93%
Adjusted Per Share Value based on latest NOSH - 78,003
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 32.37 29.81 28.87 28.55 29.71 29.39 27.90 10.40%
EPS 2.37 2.33 2.28 1.88 1.85 1.54 1.42 40.66%
DPS 1.15 1.15 1.15 0.75 0.65 0.65 0.65 46.23%
NAPS 0.1814 0.1734 0.1622 0.0989 0.0989 0.0989 0.1561 10.52%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.81 0.81 0.75 0.79 0.76 0.68 0.72 -
P/RPS 0.52 0.56 0.52 0.27 0.25 0.23 0.26 58.67%
P/EPS 7.14 7.16 6.59 4.17 4.06 4.36 5.09 25.28%
EY 14.01 13.96 15.18 24.00 24.64 22.93 19.64 -20.14%
DY 6.79 6.86 7.64 9.49 8.55 9.67 8.97 -16.92%
P/NAPS 0.93 0.96 0.93 0.79 0.76 0.68 0.46 59.81%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 25/11/05 28/07/05 25/05/05 18/02/05 26/11/04 20/08/04 19/05/04 -
Price 0.71 0.81 0.71 0.87 0.69 0.70 0.67 -
P/RPS 0.46 0.56 0.49 0.30 0.23 0.24 0.24 54.23%
P/EPS 6.26 7.16 6.23 4.59 3.68 4.49 4.74 20.35%
EY 15.98 13.96 16.04 21.79 27.14 22.27 21.10 -16.89%
DY 7.75 6.86 8.07 8.62 9.42 9.39 9.64 -13.52%
P/NAPS 0.82 0.96 0.88 0.87 0.69 0.70 0.43 53.71%

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