[AXTERIA] YoY TTM Result on 31-Dec-2008 [#3]

Stock
[AXTERIA] AXTERIA GROUP BERHAD
Announcement Date
17-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- -30.69%
YoY- -44.51%
Quarter Report
Latest QR
Upcoming QR
AXTERIA's Result
AXTERIA's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 323,587 277,113 259,843 314,013 332,581 312,949 287,553 1.76%
PBT 17,027 13,003 12,435 11,770 21,885 24,691 24,264 -5.10%
Tax -4,259 -2,260 -2,639 -2,267 -4,376 -5,548 -6,303 -5.63%
NP 12,768 10,743 9,796 9,503 17,509 19,143 17,961 -4.92%
-
NP to SH 11,763 10,082 8,965 9,162 16,512 17,798 17,774 -5.92%
-
Tax Rate 25.01% 17.38% 21.22% 19.26% 20.00% 22.47% 25.98% -
Total Cost 310,819 266,370 250,047 304,510 315,072 293,806 269,592 2.12%
-
Net Worth 145,727 142,137 140,571 143,641 153,613 150,634 145,966 -0.02%
Dividend
30/09/12 30/09/11 30/09/10 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 8,563 6,012 5,138 7,725 17,050 18,607 13,781 -6.80%
Div Payout % 72.80% 59.64% 57.31% 84.32% 103.26% 104.55% 77.54% -
Equity
30/09/12 30/09/11 30/09/10 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 145,727 142,137 140,571 143,641 153,613 150,634 145,966 -0.02%
NOSH 171,444 171,249 171,428 175,172 176,567 173,142 165,870 0.49%
Ratio Analysis
30/09/12 30/09/11 30/09/10 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 3.95% 3.88% 3.77% 3.03% 5.26% 6.12% 6.25% -
ROE 8.07% 7.09% 6.38% 6.38% 10.75% 11.82% 12.18% -
Per Share
30/09/12 30/09/11 30/09/10 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 188.74 161.82 151.58 179.26 188.36 180.75 173.36 1.26%
EPS 6.86 5.89 5.23 5.23 9.35 10.28 10.72 -6.39%
DPS 4.99 3.50 3.00 4.41 9.75 10.75 8.31 -7.27%
NAPS 0.85 0.83 0.82 0.82 0.87 0.87 0.88 -0.51%
Adjusted Per Share Value based on latest NOSH - 175,172
30/09/12 30/09/11 30/09/10 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 54.85 46.97 44.04 53.22 56.37 53.04 48.74 1.76%
EPS 1.99 1.71 1.52 1.55 2.80 3.02 3.01 -5.94%
DPS 1.45 1.02 0.87 1.31 2.89 3.15 2.34 -6.84%
NAPS 0.247 0.2409 0.2383 0.2435 0.2604 0.2553 0.2474 -0.02%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 28/09/12 30/09/11 30/09/10 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.61 0.59 0.79 0.74 1.02 0.96 0.67 -
P/RPS 0.32 0.36 0.52 0.41 0.54 0.53 0.39 -2.88%
P/EPS 8.89 10.02 15.11 14.15 10.91 9.34 6.25 5.35%
EY 11.25 9.98 6.62 7.07 9.17 10.71 15.99 -5.07%
DY 8.19 5.93 3.80 5.96 9.56 11.19 12.40 -5.95%
P/NAPS 0.72 0.71 0.96 0.90 1.17 1.10 0.76 -0.79%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 09/11/12 16/11/11 18/11/10 17/02/09 19/02/08 07/02/07 22/02/06 -
Price 0.63 0.64 0.79 0.70 0.98 1.14 0.77 -
P/RPS 0.33 0.40 0.52 0.39 0.52 0.63 0.44 -4.17%
P/EPS 9.18 10.87 15.11 13.38 10.48 11.09 7.19 3.68%
EY 10.89 9.20 6.62 7.47 9.54 9.02 13.92 -3.56%
DY 7.93 5.47 3.80 6.30 9.95 9.43 10.79 -4.45%
P/NAPS 0.74 0.77 0.96 0.85 1.13 1.31 0.88 -2.53%

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