[AXTERIA] QoQ TTM Result on 31-Dec-2007 [#3]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
19-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- 3.25%
YoY- -7.23%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 336,211 343,138 339,948 332,581 328,628 324,920 314,492 4.53%
PBT 17,830 19,198 20,078 21,885 21,077 21,229 22,334 -13.90%
Tax -3,706 -3,818 -3,956 -4,376 -4,124 -3,861 -4,344 -10.02%
NP 14,124 15,380 16,122 17,509 16,953 17,368 17,990 -14.85%
-
NP to SH 13,219 14,165 15,124 16,512 15,993 16,681 16,903 -15.07%
-
Tax Rate 20.79% 19.89% 19.70% 20.00% 19.57% 18.19% 19.45% -
Total Cost 322,087 327,758 323,826 315,072 311,675 307,552 296,502 5.65%
-
Net Worth 150,940 144,827 140,766 153,613 150,251 151,719 146,011 2.23%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 14,346 14,346 14,346 17,050 19,086 19,086 19,086 -17.28%
Div Payout % 108.53% 101.28% 94.86% 103.26% 119.34% 114.42% 112.92% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 150,940 144,827 140,766 153,613 150,251 151,719 146,011 2.23%
NOSH 173,494 174,490 171,666 176,567 176,766 176,417 173,823 -0.12%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 4.20% 4.48% 4.74% 5.26% 5.16% 5.35% 5.72% -
ROE 8.76% 9.78% 10.74% 10.75% 10.64% 10.99% 11.58% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 193.79 196.65 198.03 188.36 185.91 184.18 180.93 4.67%
EPS 7.62 8.12 8.81 9.35 9.05 9.46 9.72 -14.94%
DPS 8.25 8.25 8.36 9.75 10.80 10.82 10.98 -17.30%
NAPS 0.87 0.83 0.82 0.87 0.85 0.86 0.84 2.36%
Adjusted Per Share Value based on latest NOSH - 176,567
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 56.98 58.16 57.62 56.37 55.70 55.07 53.30 4.53%
EPS 2.24 2.40 2.56 2.80 2.71 2.83 2.86 -14.99%
DPS 2.43 2.43 2.43 2.89 3.24 3.24 3.24 -17.40%
NAPS 0.2558 0.2455 0.2386 0.2604 0.2547 0.2572 0.2475 2.21%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.88 0.84 0.92 1.02 1.12 1.02 0.95 -
P/RPS 0.45 0.43 0.46 0.54 0.60 0.55 0.53 -10.30%
P/EPS 11.55 10.35 10.44 10.91 12.38 10.79 9.77 11.77%
EY 8.66 9.66 9.58 9.17 8.08 9.27 10.24 -10.54%
DY 9.38 9.82 9.08 9.56 9.64 10.61 11.56 -12.97%
P/NAPS 1.01 1.01 1.12 1.17 1.32 1.19 1.13 -7.19%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 18/11/08 04/08/08 20/05/08 19/02/08 20/11/07 30/07/07 29/05/07 -
Price 0.75 0.88 0.94 0.98 1.01 1.13 0.93 -
P/RPS 0.39 0.45 0.47 0.52 0.54 0.61 0.51 -16.33%
P/EPS 9.84 10.84 10.67 10.48 11.16 11.95 9.56 1.93%
EY 10.16 9.22 9.37 9.54 8.96 8.37 10.46 -1.91%
DY 11.00 9.38 8.89 9.95 10.69 9.57 11.81 -4.61%
P/NAPS 0.86 1.06 1.15 1.13 1.19 1.31 1.11 -15.60%

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