[AXTERIA] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
25-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 25.46%
YoY- 80.11%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 315,843 323,587 338,775 314,872 291,317 277,113 252,185 16.11%
PBT 14,540 17,027 20,411 19,696 15,218 13,003 7,760 51.69%
Tax -3,810 -4,259 -4,942 -4,609 -3,187 -2,260 -1,041 136.56%
NP 10,730 12,768 15,469 15,087 12,031 10,743 6,719 36.43%
-
NP to SH 10,670 11,763 14,568 14,193 11,313 10,082 6,111 44.75%
-
Tax Rate 26.20% 25.01% 24.21% 23.40% 20.94% 17.38% 13.41% -
Total Cost 305,113 310,819 323,306 299,785 279,286 266,370 245,466 15.52%
-
Net Worth 153,850 145,727 145,480 139,005 143,859 142,137 137,283 7.85%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 7,239 8,563 8,563 8,563 8,563 6,012 6,012 13.11%
Div Payout % 67.85% 72.80% 58.78% 60.33% 75.69% 59.64% 98.39% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 153,850 145,727 145,480 139,005 143,859 142,137 137,283 7.85%
NOSH 180,999 171,444 175,277 171,611 171,261 171,249 171,604 3.60%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 3.40% 3.95% 4.57% 4.79% 4.13% 3.88% 2.66% -
ROE 6.94% 8.07% 10.01% 10.21% 7.86% 7.09% 4.45% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 174.50 188.74 193.28 183.48 170.10 161.82 146.96 12.07%
EPS 5.90 6.86 8.31 8.27 6.61 5.89 3.56 39.83%
DPS 4.00 4.99 4.89 5.00 5.00 3.50 3.50 9.26%
NAPS 0.85 0.85 0.83 0.81 0.84 0.83 0.80 4.10%
Adjusted Per Share Value based on latest NOSH - 171,611
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 53.53 54.85 57.42 53.37 49.38 46.97 42.74 16.11%
EPS 1.81 1.99 2.47 2.41 1.92 1.71 1.04 44.44%
DPS 1.23 1.45 1.45 1.45 1.45 1.02 1.02 13.22%
NAPS 0.2608 0.247 0.2466 0.2356 0.2438 0.2409 0.2327 7.85%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.62 0.61 0.64 0.61 0.60 0.59 0.67 -
P/RPS 0.36 0.32 0.33 0.33 0.35 0.36 0.46 -15.01%
P/EPS 10.52 8.89 7.70 7.38 9.08 10.02 18.81 -31.99%
EY 9.51 11.25 12.99 13.56 11.01 9.98 5.32 47.03%
DY 6.45 8.19 7.63 8.20 8.33 5.93 5.22 15.07%
P/NAPS 0.73 0.72 0.77 0.75 0.71 0.71 0.84 -8.89%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 22/02/13 09/11/12 15/08/12 25/04/12 24/02/12 16/11/11 18/08/11 -
Price 0.645 0.63 0.62 0.61 0.63 0.64 0.60 -
P/RPS 0.37 0.33 0.32 0.33 0.37 0.40 0.41 -6.58%
P/EPS 10.94 9.18 7.46 7.38 9.54 10.87 16.85 -24.92%
EY 9.14 10.89 13.41 13.56 10.49 9.20 5.94 33.10%
DY 6.20 7.93 7.88 8.20 7.94 5.47 5.83 4.16%
P/NAPS 0.76 0.74 0.75 0.75 0.75 0.77 0.75 0.88%

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