[AXTERIA] QoQ TTM Result on 31-Mar-2007 [#4]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Mar-2007 [#4]
Profit Trend
QoQ- -5.03%
YoY- 1.65%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 332,581 328,628 324,920 314,492 312,949 316,677 304,261 6.09%
PBT 21,885 21,077 21,229 22,334 24,691 25,570 23,848 -5.55%
Tax -4,376 -4,124 -3,861 -4,344 -5,548 -6,246 -6,025 -19.15%
NP 17,509 16,953 17,368 17,990 19,143 19,324 17,823 -1.17%
-
NP to SH 16,512 15,993 16,681 16,903 17,798 18,102 16,906 -1.55%
-
Tax Rate 20.00% 19.57% 18.19% 19.45% 22.47% 24.43% 25.26% -
Total Cost 315,072 311,675 307,552 296,502 293,806 297,353 286,438 6.53%
-
Net Worth 153,613 150,251 151,719 146,011 150,634 146,959 145,290 3.77%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 17,050 19,086 19,086 19,086 18,607 17,414 17,414 -1.39%
Div Payout % 103.26% 119.34% 114.42% 112.92% 104.55% 96.20% 103.01% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 153,613 150,251 151,719 146,011 150,634 146,959 145,290 3.77%
NOSH 176,567 176,766 176,417 173,823 173,142 170,882 168,941 2.97%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 5.26% 5.16% 5.35% 5.72% 6.12% 6.10% 5.86% -
ROE 10.75% 10.64% 10.99% 11.58% 11.82% 12.32% 11.64% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 188.36 185.91 184.18 180.93 180.75 185.32 180.10 3.02%
EPS 9.35 9.05 9.46 9.72 10.28 10.59 10.01 -4.43%
DPS 9.75 10.80 10.82 10.98 10.75 10.19 10.31 -3.64%
NAPS 0.87 0.85 0.86 0.84 0.87 0.86 0.86 0.77%
Adjusted Per Share Value based on latest NOSH - 173,823
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 56.37 55.70 55.07 53.30 53.04 53.67 51.57 6.09%
EPS 2.80 2.71 2.83 2.86 3.02 3.07 2.87 -1.62%
DPS 2.89 3.24 3.24 3.24 3.15 2.95 2.95 -1.35%
NAPS 0.2604 0.2547 0.2572 0.2475 0.2553 0.2491 0.2463 3.77%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.02 1.12 1.02 0.95 0.96 0.88 0.80 -
P/RPS 0.54 0.60 0.55 0.53 0.53 0.47 0.44 14.58%
P/EPS 10.91 12.38 10.79 9.77 9.34 8.31 7.99 23.00%
EY 9.17 8.08 9.27 10.24 10.71 12.04 12.51 -18.65%
DY 9.56 9.64 10.61 11.56 11.19 11.58 12.89 -18.02%
P/NAPS 1.17 1.32 1.19 1.13 1.10 1.02 0.93 16.48%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 19/02/08 20/11/07 30/07/07 29/05/07 07/02/07 22/11/06 27/07/06 -
Price 0.98 1.01 1.13 0.93 1.14 1.06 0.79 -
P/RPS 0.52 0.54 0.61 0.51 0.63 0.57 0.44 11.74%
P/EPS 10.48 11.16 11.95 9.56 11.09 10.01 7.89 20.77%
EY 9.54 8.96 8.37 10.46 9.02 9.99 12.67 -17.19%
DY 9.95 10.69 9.57 11.81 9.43 9.61 13.05 -16.49%
P/NAPS 1.13 1.19 1.31 1.11 1.31 1.23 0.92 14.64%

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