[AXTERIA] QoQ TTM Result on 31-Dec-2005 [#3]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
22-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- -4.75%
YoY- 20.18%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 316,677 304,261 301,927 287,553 255,261 235,051 227,659 24.58%
PBT 25,570 23,848 22,768 24,264 25,883 25,793 26,471 -2.28%
Tax -6,246 -6,025 -5,675 -6,303 -7,104 -7,382 -8,484 -18.45%
NP 19,324 17,823 17,093 17,961 18,779 18,411 17,987 4.89%
-
NP to SH 18,102 16,906 16,629 17,774 18,660 18,411 17,987 0.42%
-
Tax Rate 24.43% 25.26% 24.93% 25.98% 27.45% 28.62% 32.05% -
Total Cost 297,353 286,438 284,834 269,592 236,482 216,640 209,672 26.20%
-
Net Worth 146,959 145,290 137,652 145,966 143,069 136,770 127,932 9.67%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 17,414 17,414 17,414 13,781 9,047 9,047 9,047 54.67%
Div Payout % 96.20% 103.01% 104.73% 77.54% 48.49% 49.14% 50.30% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 146,959 145,290 137,652 145,966 143,069 136,770 127,932 9.67%
NOSH 170,882 168,941 165,846 165,870 164,447 162,822 157,941 5.38%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 6.10% 5.86% 5.66% 6.25% 7.36% 7.83% 7.90% -
ROE 12.32% 11.64% 12.08% 12.18% 13.04% 13.46% 14.06% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 185.32 180.10 182.05 173.36 155.22 144.36 144.14 18.22%
EPS 10.59 10.01 10.03 10.72 11.35 11.31 11.39 -4.73%
DPS 10.19 10.31 10.50 8.31 5.50 5.56 5.73 46.73%
NAPS 0.86 0.86 0.83 0.88 0.87 0.84 0.81 4.07%
Adjusted Per Share Value based on latest NOSH - 165,870
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 40.16 38.58 38.29 36.47 32.37 29.81 28.87 24.58%
EPS 2.30 2.14 2.11 2.25 2.37 2.33 2.28 0.58%
DPS 2.21 2.21 2.21 1.75 1.15 1.15 1.15 54.51%
NAPS 0.1864 0.1842 0.1746 0.1851 0.1814 0.1734 0.1622 9.70%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.88 0.80 0.76 0.67 0.81 0.81 0.75 -
P/RPS 0.47 0.44 0.42 0.39 0.52 0.56 0.52 -6.51%
P/EPS 8.31 7.99 7.58 6.25 7.14 7.16 6.59 16.70%
EY 12.04 12.51 13.19 15.99 14.01 13.96 15.18 -14.30%
DY 11.58 12.89 13.82 12.40 6.79 6.86 7.64 31.91%
P/NAPS 1.02 0.93 0.92 0.76 0.93 0.96 0.93 6.34%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 22/11/06 27/07/06 24/05/06 22/02/06 25/11/05 28/07/05 25/05/05 -
Price 1.06 0.79 0.77 0.77 0.71 0.81 0.71 -
P/RPS 0.57 0.44 0.42 0.44 0.46 0.56 0.49 10.59%
P/EPS 10.01 7.89 7.68 7.19 6.26 7.16 6.23 37.14%
EY 9.99 12.67 13.02 13.92 15.98 13.96 16.04 -27.04%
DY 9.61 13.05 13.64 10.79 7.75 6.86 8.07 12.33%
P/NAPS 1.23 0.92 0.93 0.88 0.82 0.96 0.88 24.98%

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