[AXTERIA] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
05-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 60.39%
YoY- 14.39%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 259,843 255,304 232,377 218,510 216,578 246,369 279,939 -4.84%
PBT 12,435 16,851 14,966 15,692 9,666 11,073 11,626 4.58%
Tax -2,639 -3,796 -3,321 -3,533 -2,176 -2,348 -2,352 7.97%
NP 9,796 13,055 11,645 12,159 7,490 8,725 9,274 3.71%
-
NP to SH 8,965 11,851 10,359 10,480 6,534 7,835 8,547 3.23%
-
Tax Rate 21.22% 22.53% 22.19% 22.51% 22.51% 21.20% 20.23% -
Total Cost 250,047 242,249 220,732 206,351 209,088 237,644 270,665 -5.14%
-
Net Worth 140,571 136,469 137,018 136,835 138,535 133,210 138,543 0.97%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 5,138 9,413 9,413 11,972 11,972 7,696 7,696 -23.59%
Div Payout % 57.31% 79.44% 90.88% 114.24% 183.24% 98.24% 90.05% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 140,571 136,469 137,018 136,835 138,535 133,210 138,543 0.97%
NOSH 171,428 168,481 171,272 171,044 171,032 170,782 171,041 0.15%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 3.77% 5.11% 5.01% 5.56% 3.46% 3.54% 3.31% -
ROE 6.38% 8.68% 7.56% 7.66% 4.72% 5.88% 6.17% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 151.58 151.53 135.68 127.75 126.63 144.26 163.67 -4.98%
EPS 5.23 7.03 6.05 6.13 3.82 4.59 5.00 3.04%
DPS 3.00 5.50 5.50 7.00 7.00 4.51 4.50 -23.66%
NAPS 0.82 0.81 0.80 0.80 0.81 0.78 0.81 0.82%
Adjusted Per Share Value based on latest NOSH - 171,044
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 44.04 43.27 39.39 37.04 36.71 41.76 47.45 -4.84%
EPS 1.52 2.01 1.76 1.78 1.11 1.33 1.45 3.19%
DPS 0.87 1.60 1.60 2.03 2.03 1.30 1.30 -23.47%
NAPS 0.2383 0.2313 0.2322 0.2319 0.2348 0.2258 0.2348 0.99%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.79 0.79 0.80 0.80 0.79 0.74 0.69 -
P/RPS 0.52 0.52 0.59 0.63 0.62 0.51 0.42 15.28%
P/EPS 15.11 11.23 13.23 13.06 20.68 16.13 13.81 6.17%
EY 6.62 8.90 7.56 7.66 4.84 6.20 7.24 -5.78%
DY 3.80 6.96 6.88 8.75 8.86 6.09 6.52 -30.20%
P/NAPS 0.96 0.98 1.00 1.00 0.98 0.95 0.85 8.44%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 18/11/10 30/07/10 19/05/10 05/02/10 18/11/09 31/07/09 20/05/09 -
Price 0.79 0.79 0.79 0.77 0.77 0.75 0.75 -
P/RPS 0.52 0.52 0.58 0.60 0.61 0.52 0.46 8.50%
P/EPS 15.11 11.23 13.06 12.57 20.16 16.35 15.01 0.44%
EY 6.62 8.90 7.66 7.96 4.96 6.12 6.66 -0.40%
DY 3.80 6.96 6.96 9.09 9.09 6.01 6.00 -26.23%
P/NAPS 0.96 0.98 0.99 0.96 0.95 0.96 0.93 2.13%

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