[AXTERIA] QoQ TTM Result on 31-Mar-2004 [#4]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
19-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- 0.35%
YoY- 41.76%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 225,118 234,317 231,745 219,989 208,714 197,337 187,992 12.70%
PBT 22,018 21,344 18,463 16,218 15,692 12,408 11,305 55.64%
Tax -7,229 -6,734 -6,308 -4,991 -4,504 -3,361 -3,073 76.42%
NP 14,789 14,610 12,155 11,227 11,188 9,047 8,232 47.52%
-
NP to SH 14,789 14,610 12,155 11,227 11,188 9,047 8,232 47.52%
-
Tax Rate 32.83% 31.55% 34.17% 30.77% 28.70% 27.09% 27.18% -
Total Cost 210,329 219,707 219,590 208,762 197,526 188,290 179,760 10.98%
-
Net Worth 78,003 78,017 77,963 123,088 124,818 124,923 124,732 -26.76%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 5,906 5,126 5,126 5,126 9,450 7,500 7,500 -14.66%
Div Payout % 39.94% 35.09% 42.18% 45.66% 84.47% 82.90% 91.11% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 78,003 78,017 77,963 123,088 124,818 124,923 124,732 -26.76%
NOSH 78,003 78,017 77,963 79,411 78,011 75,711 77,957 0.03%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 6.57% 6.24% 5.24% 5.10% 5.36% 4.58% 4.38% -
ROE 18.96% 18.73% 15.59% 9.12% 8.96% 7.24% 6.60% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 288.60 300.34 297.25 277.02 267.54 260.64 241.15 12.65%
EPS 18.96 18.73 15.59 14.14 14.34 11.95 10.56 47.46%
DPS 7.50 6.50 6.58 6.46 12.11 9.91 9.62 -15.22%
NAPS 1.00 1.00 1.00 1.55 1.60 1.65 1.60 -26.79%
Adjusted Per Share Value based on latest NOSH - 79,411
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 31.40 32.69 32.33 30.69 29.11 27.53 26.22 12.70%
EPS 2.06 2.04 1.70 1.57 1.56 1.26 1.15 47.23%
DPS 0.82 0.72 0.72 0.72 1.32 1.05 1.05 -15.13%
NAPS 0.1088 0.1088 0.1088 0.1717 0.1741 0.1743 0.174 -26.77%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.79 0.76 0.68 0.72 0.64 0.76 0.62 -
P/RPS 0.27 0.25 0.23 0.26 0.24 0.29 0.26 2.53%
P/EPS 4.17 4.06 4.36 5.09 4.46 6.36 5.87 -20.30%
EY 24.00 24.64 22.93 19.64 22.41 15.72 17.03 25.56%
DY 9.49 8.55 9.67 8.97 18.93 13.03 15.52 -27.85%
P/NAPS 0.79 0.76 0.68 0.46 0.40 0.46 0.39 59.75%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 18/02/05 26/11/04 20/08/04 19/05/04 26/02/04 28/11/03 21/08/03 -
Price 0.87 0.69 0.70 0.67 0.75 0.64 0.68 -
P/RPS 0.30 0.23 0.24 0.24 0.28 0.25 0.28 4.68%
P/EPS 4.59 3.68 4.49 4.74 5.23 5.36 6.44 -20.12%
EY 21.79 27.14 22.27 21.10 19.12 18.67 15.53 25.20%
DY 8.62 9.42 9.39 9.64 16.15 15.48 14.15 -28.02%
P/NAPS 0.87 0.69 0.70 0.43 0.47 0.39 0.43 59.62%

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