[AXTERIA] QoQ TTM Result on 31-Mar-2011 [#1]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
27-Apr-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 27.16%
YoY- -23.93%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 291,317 277,113 252,185 257,256 257,654 259,843 255,304 9.16%
PBT 15,218 13,003 7,760 10,273 8,147 12,435 16,851 -6.55%
Tax -3,187 -2,260 -1,041 -1,772 -1,420 -2,639 -3,796 -10.97%
NP 12,031 10,743 6,719 8,501 6,727 9,796 13,055 -5.28%
-
NP to SH 11,313 10,082 6,111 7,880 6,197 8,965 11,851 -3.04%
-
Tax Rate 20.94% 17.38% 13.41% 17.25% 17.43% 21.22% 22.53% -
Total Cost 279,286 266,370 245,466 248,755 250,927 250,047 242,249 9.92%
-
Net Worth 143,859 142,137 137,283 136,137 140,871 140,571 136,469 3.56%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 8,563 6,012 6,012 6,012 11,151 5,138 9,413 -6.09%
Div Payout % 75.69% 59.64% 98.39% 76.30% 179.94% 57.31% 79.44% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 143,859 142,137 137,283 136,137 140,871 140,571 136,469 3.56%
NOSH 171,261 171,249 171,604 172,325 171,794 171,428 168,481 1.09%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 4.13% 3.88% 2.66% 3.30% 2.61% 3.77% 5.11% -
ROE 7.86% 7.09% 4.45% 5.79% 4.40% 6.38% 8.68% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 170.10 161.82 146.96 149.28 149.98 151.58 151.53 7.98%
EPS 6.61 5.89 3.56 4.57 3.61 5.23 7.03 -4.01%
DPS 5.00 3.50 3.50 3.49 6.50 3.00 5.50 -6.14%
NAPS 0.84 0.83 0.80 0.79 0.82 0.82 0.81 2.44%
Adjusted Per Share Value based on latest NOSH - 172,325
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 49.38 46.97 42.74 43.60 43.67 44.04 43.27 9.17%
EPS 1.92 1.71 1.04 1.34 1.05 1.52 2.01 -2.99%
DPS 1.45 1.02 1.02 1.02 1.89 0.87 1.60 -6.33%
NAPS 0.2438 0.2409 0.2327 0.2307 0.2388 0.2383 0.2313 3.56%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.60 0.59 0.67 0.69 0.75 0.79 0.79 -
P/RPS 0.35 0.36 0.46 0.46 0.50 0.52 0.52 -23.14%
P/EPS 9.08 10.02 18.81 15.09 20.79 15.11 11.23 -13.17%
EY 11.01 9.98 5.32 6.63 4.81 6.62 8.90 15.19%
DY 8.33 5.93 5.22 5.06 8.67 3.80 6.96 12.68%
P/NAPS 0.71 0.71 0.84 0.87 0.91 0.96 0.98 -19.28%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 24/02/12 16/11/11 18/08/11 27/04/11 25/02/11 18/11/10 30/07/10 -
Price 0.63 0.64 0.60 0.69 0.72 0.79 0.79 -
P/RPS 0.37 0.40 0.41 0.46 0.48 0.52 0.52 -20.24%
P/EPS 9.54 10.87 16.85 15.09 19.96 15.11 11.23 -10.27%
EY 10.49 9.20 5.94 6.63 5.01 6.62 8.90 11.54%
DY 7.94 5.47 5.83 5.06 9.03 3.80 6.96 9.15%
P/NAPS 0.75 0.77 0.75 0.87 0.88 0.96 0.98 -16.29%

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