[AXTERIA] YoY 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
31/12/12 31/12/11 31/12/10 31/12/09 31/03/09 31/03/08 31/03/07 CAGR
Revenue 315,843 291,317 257,654 218,510 279,939 339,948 314,492 0.07%
PBT 14,540 15,218 8,147 15,692 11,626 20,078 22,334 -7.18%
Tax -3,810 -3,187 -1,420 -3,533 -2,352 -3,956 -4,344 -2.25%
NP 10,730 12,031 6,727 12,159 9,274 16,122 17,990 -8.58%
-
NP to SH 10,670 11,313 6,197 10,480 8,547 15,124 16,903 -7.67%
-
Tax Rate 26.20% 20.94% 17.43% 22.51% 20.23% 19.70% 19.45% -
Total Cost 305,113 279,286 250,927 206,351 270,665 323,826 296,502 0.49%
-
Net Worth 153,850 143,859 140,871 136,835 138,543 140,766 146,011 0.91%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/03/09 31/03/08 31/03/07 CAGR
Div 7,239 8,563 11,151 11,972 7,696 14,346 19,086 -15.49%
Div Payout % 67.85% 75.69% 179.94% 114.24% 90.05% 94.86% 112.92% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 153,850 143,859 140,871 136,835 138,543 140,766 146,011 0.91%
NOSH 180,999 171,261 171,794 171,044 171,041 171,666 173,823 0.70%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 3.40% 4.13% 2.61% 5.56% 3.31% 4.74% 5.72% -
ROE 6.94% 7.86% 4.40% 7.66% 6.17% 10.74% 11.58% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/03/09 31/03/08 31/03/07 CAGR
RPS 174.50 170.10 149.98 127.75 163.67 198.03 180.93 -0.62%
EPS 5.90 6.61 3.61 6.13 5.00 8.81 9.72 -8.30%
DPS 4.00 5.00 6.50 7.00 4.50 8.36 10.98 -16.08%
NAPS 0.85 0.84 0.82 0.80 0.81 0.82 0.84 0.20%
Adjusted Per Share Value based on latest NOSH - 171,044
31/12/12 31/12/11 31/12/10 31/12/09 31/03/09 31/03/08 31/03/07 CAGR
RPS 53.53 49.38 43.67 37.04 47.45 57.62 53.30 0.07%
EPS 1.81 1.92 1.05 1.78 1.45 2.56 2.86 -7.63%
DPS 1.23 1.45 1.89 2.03 1.30 2.43 3.24 -15.48%
NAPS 0.2608 0.2438 0.2388 0.2319 0.2348 0.2386 0.2475 0.91%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/03/09 31/03/08 31/03/07 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/03/09 31/03/08 30/03/07 -
Price 0.62 0.60 0.75 0.80 0.69 0.92 0.95 -
P/RPS 0.36 0.35 0.50 0.63 0.42 0.46 0.53 -6.49%
P/EPS 10.52 9.08 20.79 13.06 13.81 10.44 9.77 1.29%
EY 9.51 11.01 4.81 7.66 7.24 9.58 10.24 -1.27%
DY 6.45 8.33 8.67 8.75 6.52 9.08 11.56 -9.63%
P/NAPS 0.73 0.71 0.91 1.00 0.85 1.12 1.13 -7.30%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/03/09 31/03/08 31/03/07 CAGR
Date 22/02/13 24/02/12 25/02/11 05/02/10 20/05/09 20/05/08 29/05/07 -
Price 0.645 0.63 0.72 0.77 0.75 0.94 0.93 -
P/RPS 0.37 0.37 0.48 0.60 0.46 0.47 0.51 -5.41%
P/EPS 10.94 9.54 19.96 12.57 15.01 10.67 9.56 2.36%
EY 9.14 10.49 5.01 7.96 6.66 9.37 10.46 -2.31%
DY 6.20 7.94 9.03 9.09 6.00 8.89 11.81 -10.58%
P/NAPS 0.76 0.75 0.88 0.96 0.93 1.15 1.11 -6.36%

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