[AXTERIA] QoQ TTM Result on 30-Sep-2005 [#2]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
25-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 1.35%
YoY- 27.72%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 304,261 301,927 287,553 255,261 235,051 227,659 225,118 22.31%
PBT 23,848 22,768 24,264 25,883 25,793 26,471 22,018 5.48%
Tax -6,025 -5,675 -6,303 -7,104 -7,382 -8,484 -7,229 -11.46%
NP 17,823 17,093 17,961 18,779 18,411 17,987 14,789 13.28%
-
NP to SH 16,906 16,629 17,774 18,660 18,411 17,987 14,789 9.35%
-
Tax Rate 25.26% 24.93% 25.98% 27.45% 28.62% 32.05% 32.83% -
Total Cost 286,438 284,834 269,592 236,482 216,640 209,672 210,329 22.93%
-
Net Worth 145,290 137,652 145,966 143,069 136,770 127,932 78,003 51.55%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 17,414 17,414 13,781 9,047 9,047 9,047 5,906 106.02%
Div Payout % 103.01% 104.73% 77.54% 48.49% 49.14% 50.30% 39.94% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 145,290 137,652 145,966 143,069 136,770 127,932 78,003 51.55%
NOSH 168,941 165,846 165,870 164,447 162,822 157,941 78,003 67.63%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 5.86% 5.66% 6.25% 7.36% 7.83% 7.90% 6.57% -
ROE 11.64% 12.08% 12.18% 13.04% 13.46% 14.06% 18.96% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 180.10 182.05 173.36 155.22 144.36 144.14 288.60 -27.03%
EPS 10.01 10.03 10.72 11.35 11.31 11.39 18.96 -34.75%
DPS 10.31 10.50 8.31 5.50 5.56 5.73 7.50 23.70%
NAPS 0.86 0.83 0.88 0.87 0.84 0.81 1.00 -9.59%
Adjusted Per Share Value based on latest NOSH - 164,447
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 42.44 42.12 40.11 35.61 32.79 31.76 31.40 22.31%
EPS 2.36 2.32 2.48 2.60 2.57 2.51 2.06 9.51%
DPS 2.43 2.43 1.92 1.26 1.26 1.26 0.82 106.72%
NAPS 0.2027 0.192 0.2036 0.1996 0.1908 0.1785 0.1088 51.58%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.80 0.76 0.67 0.81 0.81 0.75 0.79 -
P/RPS 0.44 0.42 0.39 0.52 0.56 0.52 0.27 38.60%
P/EPS 7.99 7.58 6.25 7.14 7.16 6.59 4.17 54.45%
EY 12.51 13.19 15.99 14.01 13.96 15.18 24.00 -35.30%
DY 12.89 13.82 12.40 6.79 6.86 7.64 9.49 22.71%
P/NAPS 0.93 0.92 0.76 0.93 0.96 0.93 0.79 11.52%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 27/07/06 24/05/06 22/02/06 25/11/05 28/07/05 25/05/05 18/02/05 -
Price 0.79 0.77 0.77 0.71 0.81 0.71 0.87 -
P/RPS 0.44 0.42 0.44 0.46 0.56 0.49 0.30 29.17%
P/EPS 7.89 7.68 7.19 6.26 7.16 6.23 4.59 43.63%
EY 12.67 13.02 13.92 15.98 13.96 16.04 21.79 -30.40%
DY 13.05 13.64 10.79 7.75 6.86 8.07 8.62 31.94%
P/NAPS 0.92 0.93 0.88 0.82 0.96 0.88 0.87 3.80%

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