[AXTERIA] QoQ TTM Result on 30-Sep-2006 [#2]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
22-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- 7.07%
YoY- -2.99%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 324,920 314,492 312,949 316,677 304,261 301,927 287,553 8.50%
PBT 21,229 22,334 24,691 25,570 23,848 22,768 24,264 -8.54%
Tax -3,861 -4,344 -5,548 -6,246 -6,025 -5,675 -6,303 -27.93%
NP 17,368 17,990 19,143 19,324 17,823 17,093 17,961 -2.21%
-
NP to SH 16,681 16,903 17,798 18,102 16,906 16,629 17,774 -4.15%
-
Tax Rate 18.19% 19.45% 22.47% 24.43% 25.26% 24.93% 25.98% -
Total Cost 307,552 296,502 293,806 297,353 286,438 284,834 269,592 9.20%
-
Net Worth 151,719 146,011 150,634 146,959 145,290 137,652 145,966 2.61%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 19,086 19,086 18,607 17,414 17,414 17,414 13,781 24.32%
Div Payout % 114.42% 112.92% 104.55% 96.20% 103.01% 104.73% 77.54% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 151,719 146,011 150,634 146,959 145,290 137,652 145,966 2.61%
NOSH 176,417 173,823 173,142 170,882 168,941 165,846 165,870 4.20%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 5.35% 5.72% 6.12% 6.10% 5.86% 5.66% 6.25% -
ROE 10.99% 11.58% 11.82% 12.32% 11.64% 12.08% 12.18% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 184.18 180.93 180.75 185.32 180.10 182.05 173.36 4.13%
EPS 9.46 9.72 10.28 10.59 10.01 10.03 10.72 -8.01%
DPS 10.82 10.98 10.75 10.19 10.31 10.50 8.31 19.29%
NAPS 0.86 0.84 0.87 0.86 0.86 0.83 0.88 -1.52%
Adjusted Per Share Value based on latest NOSH - 170,882
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 45.32 43.87 43.65 44.17 42.44 42.12 40.11 8.50%
EPS 2.33 2.36 2.48 2.53 2.36 2.32 2.48 -4.08%
DPS 2.66 2.66 2.60 2.43 2.43 2.43 1.92 24.35%
NAPS 0.2116 0.2037 0.2101 0.205 0.2027 0.192 0.2036 2.60%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.02 0.95 0.96 0.88 0.80 0.76 0.67 -
P/RPS 0.55 0.53 0.53 0.47 0.44 0.42 0.39 25.83%
P/EPS 10.79 9.77 9.34 8.31 7.99 7.58 6.25 44.05%
EY 9.27 10.24 10.71 12.04 12.51 13.19 15.99 -30.54%
DY 10.61 11.56 11.19 11.58 12.89 13.82 12.40 -9.89%
P/NAPS 1.19 1.13 1.10 1.02 0.93 0.92 0.76 34.95%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 30/07/07 29/05/07 07/02/07 22/11/06 27/07/06 24/05/06 22/02/06 -
Price 1.13 0.93 1.14 1.06 0.79 0.77 0.77 -
P/RPS 0.61 0.51 0.63 0.57 0.44 0.42 0.44 24.40%
P/EPS 11.95 9.56 11.09 10.01 7.89 7.68 7.19 40.44%
EY 8.37 10.46 9.02 9.99 12.67 13.02 13.92 -28.82%
DY 9.57 11.81 9.43 9.61 13.05 13.64 10.79 -7.70%
P/NAPS 1.31 1.11 1.31 1.23 0.92 0.93 0.88 30.46%

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