[AXTERIA] QoQ TTM Result on 31-Dec-2011 [#4]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
24-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 12.21%
YoY- 82.56%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 323,587 338,775 314,872 291,317 277,113 252,185 257,256 16.47%
PBT 17,027 20,411 19,696 15,218 13,003 7,760 10,273 39.92%
Tax -4,259 -4,942 -4,609 -3,187 -2,260 -1,041 -1,772 79.14%
NP 12,768 15,469 15,087 12,031 10,743 6,719 8,501 31.05%
-
NP to SH 11,763 14,568 14,193 11,313 10,082 6,111 7,880 30.52%
-
Tax Rate 25.01% 24.21% 23.40% 20.94% 17.38% 13.41% 17.25% -
Total Cost 310,819 323,306 299,785 279,286 266,370 245,466 248,755 15.96%
-
Net Worth 145,727 145,480 139,005 143,859 142,137 137,283 136,137 4.62%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 8,563 8,563 8,563 8,563 6,012 6,012 6,012 26.50%
Div Payout % 72.80% 58.78% 60.33% 75.69% 59.64% 98.39% 76.30% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 145,727 145,480 139,005 143,859 142,137 137,283 136,137 4.62%
NOSH 171,444 175,277 171,611 171,261 171,249 171,604 172,325 -0.34%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 3.95% 4.57% 4.79% 4.13% 3.88% 2.66% 3.30% -
ROE 8.07% 10.01% 10.21% 7.86% 7.09% 4.45% 5.79% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 188.74 193.28 183.48 170.10 161.82 146.96 149.28 16.87%
EPS 6.86 8.31 8.27 6.61 5.89 3.56 4.57 31.00%
DPS 4.99 4.89 5.00 5.00 3.50 3.50 3.49 26.83%
NAPS 0.85 0.83 0.81 0.84 0.83 0.80 0.79 4.98%
Adjusted Per Share Value based on latest NOSH - 171,261
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 54.85 57.42 53.37 49.38 46.97 42.74 43.60 16.48%
EPS 1.99 2.47 2.41 1.92 1.71 1.04 1.34 30.07%
DPS 1.45 1.45 1.45 1.45 1.02 1.02 1.02 26.34%
NAPS 0.247 0.2466 0.2356 0.2438 0.2409 0.2327 0.2307 4.64%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.61 0.64 0.61 0.60 0.59 0.67 0.69 -
P/RPS 0.32 0.33 0.33 0.35 0.36 0.46 0.46 -21.43%
P/EPS 8.89 7.70 7.38 9.08 10.02 18.81 15.09 -29.65%
EY 11.25 12.99 13.56 11.01 9.98 5.32 6.63 42.12%
DY 8.19 7.63 8.20 8.33 5.93 5.22 5.06 37.73%
P/NAPS 0.72 0.77 0.75 0.71 0.71 0.84 0.87 -11.82%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 09/11/12 15/08/12 25/04/12 24/02/12 16/11/11 18/08/11 27/04/11 -
Price 0.63 0.62 0.61 0.63 0.64 0.60 0.69 -
P/RPS 0.33 0.32 0.33 0.37 0.40 0.41 0.46 -19.81%
P/EPS 9.18 7.46 7.38 9.54 10.87 16.85 15.09 -28.13%
EY 10.89 13.41 13.56 10.49 9.20 5.94 6.63 39.08%
DY 7.93 7.88 8.20 7.94 5.47 5.83 5.06 34.81%
P/NAPS 0.74 0.75 0.75 0.75 0.77 0.75 0.87 -10.20%

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