[AXTERIA] YoY TTM Result on 31-Dec-2009 [#4]

	31/12/12	31/12/11	31/12/10	31/12/09	31/03/09	31/03/08	31/03/07	CAGR
TTM Result
Revenue	315,843	291,317	257,654	218,510	279,939	339,948	314,492	0.07%
YoY %	8.42%	13.07%	17.91%	-21.94%	-17.65%	8.09%	-	-
Horiz. %	100.43%	92.63%	81.93%	69.48%	89.01%	108.09%	100.00%	-
PBT	14,540	15,218	8,147	15,692	11,626	20,078	22,334	-7.18%
YoY %	-4.46%	86.79%	-48.08%	34.97%	-42.10%	-10.10%	-	-
Horiz. %	65.10%	68.14%	36.48%	70.26%	52.06%	89.90%	100.00%	-
Tax	-3,810	-3,187	-1,420	-3,533	-2,352	-3,956	-4,344	-2.25%
YoY %	-19.55%	-124.44%	59.81%	-50.21%	40.55%	8.93%	-	-
Horiz. %	87.71%	73.37%	32.69%	81.33%	54.14%	91.07%	100.00%	-
NP	10,730	12,031	6,727	12,159	9,274	16,122	17,990	-8.58%
YoY %	-10.81%	78.85%	-44.67%	31.11%	-42.48%	-10.38%	-	-
Horiz. %	59.64%	66.88%	37.39%	67.59%	51.55%	89.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	10,670	11,313	6,197	10,480	8,547	15,124	16,903	-7.67%
YoY %	-5.68%	82.56%	-40.87%	22.62%	-43.49%	-10.52%	-	-
Horiz. %	63.12%	66.93%	36.66%	62.00%	50.56%	89.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.20%	20.94%	17.43%	22.51%	20.23%	19.70%	19.45%	-
YoY %	25.12%	20.14%	-22.57%	11.27%	2.69%	1.29%	-	-
Horiz. %	134.70%	107.66%	89.61%	115.73%	104.01%	101.29%	100.00%	-
Total Cost	305,113	279,286	250,927	206,351	270,665	323,826	296,502	0.49%
YoY %	9.25%	11.30%	21.60%	-23.76%	-16.42%	9.22%	-	-
Horiz. %	102.90%	94.19%	84.63%	69.60%	91.29%	109.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	153,850	143,859	140,871	136,835	138,543	140,766	146,011	0.91%
YoY %	6.94%	2.12%	2.95%	-1.23%	-1.58%	-3.59%	-	-
Horiz. %	105.37%	98.53%	96.48%	93.72%	94.89%	96.41%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/03/09	31/03/08	31/03/07	CAGR
Dividend
Div	7,239	8,563	11,151	11,972	7,696	14,346	19,086	-15.49%
YoY %	-15.46%	-23.21%	-6.86%	55.56%	-46.35%	-24.83%	-	-
Horiz. %	37.93%	44.87%	58.43%	62.73%	40.32%	75.17%	100.00%	-
Div Payout %	67.85%	75.69%	179.94%	114.24%	90.05%	94.86%	112.92%	-
YoY %	-10.36%	-57.94%	57.51%	26.86%	-5.07%	-15.99%	-	-
Horiz. %	60.09%	67.03%	159.35%	101.17%	79.75%	84.01%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/03/09	31/03/08	31/03/07	CAGR
Equity
Net Worth	153,850	143,859	140,871	136,835	138,543	140,766	146,011	0.91%
YoY %	6.94%	2.12%	2.95%	-1.23%	-1.58%	-3.59%	-	-
Horiz. %	105.37%	98.53%	96.48%	93.72%	94.89%	96.41%	100.00%	-
NOSH	180,999	171,261	171,794	171,044	171,041	171,666	173,823	0.70%
YoY %	5.69%	-0.31%	0.44%	0.00%	-0.36%	-1.24%	-	-
Horiz. %	104.13%	98.53%	98.83%	98.40%	98.40%	98.76%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/03/09	31/03/08	31/03/07	CAGR
Ratio Analysis
NP Margin	3.40%	4.13%	2.61%	5.56%	3.31%	4.74%	5.72%	-
YoY %	-17.68%	58.24%	-53.06%	67.98%	-30.17%	-17.13%	-	-
Horiz. %	59.44%	72.20%	45.63%	97.20%	57.87%	82.87%	100.00%	-
ROE	6.94%	7.86%	4.40%	7.66%	6.17%	10.74%	11.58%	-
YoY %	-11.70%	78.64%	-42.56%	24.15%	-42.55%	-7.25%	-	-
Horiz. %	59.93%	67.88%	38.00%	66.15%	53.28%	92.75%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/03/09	31/03/08	31/03/07	CAGR
Per Share
RPS	174.50	170.10	149.98	127.75	163.67	198.03	180.93	-0.62%
YoY %	2.59%	13.42%	17.40%	-21.95%	-17.35%	9.45%	-	-
Horiz. %	96.45%	94.01%	82.89%	70.61%	90.46%	109.45%	100.00%	-
EPS	5.90	6.61	3.61	6.13	5.00	8.81	9.72	-8.30%
YoY %	-10.74%	83.10%	-41.11%	22.60%	-43.25%	-9.36%	-	-
Horiz. %	60.70%	68.00%	37.14%	63.07%	51.44%	90.64%	100.00%	-
DPS	4.00	5.00	6.50	7.00	4.50	8.36	10.98	-16.08%
YoY %	-20.00%	-23.08%	-7.14%	55.56%	-46.17%	-23.86%	-	-
Horiz. %	36.43%	45.54%	59.20%	63.75%	40.98%	76.14%	100.00%	-
NAPS	0.85	0.84	0.82	0.80	0.81	0.82	0.84	0.20%
YoY %	1.19%	2.44%	2.50%	-1.23%	-1.22%	-2.38%	-	-
Horiz. %	101.19%	100.00%	97.62%	95.24%	96.43%	97.62%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/03/09	31/03/08	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 171,044
RPS	44.06	40.64	35.94	30.48	39.05	47.42	43.87	0.07%
YoY %	8.42%	13.08%	17.91%	-21.95%	-17.65%	8.09%	-	-
Horiz. %	100.43%	92.64%	81.92%	69.48%	89.01%	108.09%	100.00%	-
EPS	1.49	1.58	0.86	1.46	1.19	2.11	2.36	-7.67%
YoY %	-5.70%	83.72%	-41.10%	22.69%	-43.60%	-10.59%	-	-
Horiz. %	63.14%	66.95%	36.44%	61.86%	50.42%	89.41%	100.00%	-
DPS	1.01	1.19	1.56	1.67	1.07	2.00	2.66	-15.47%
YoY %	-15.13%	-23.72%	-6.59%	56.07%	-46.50%	-24.81%	-	-
Horiz. %	37.97%	44.74%	58.65%	62.78%	40.23%	75.19%	100.00%	-
NAPS	0.2146	0.2007	0.1965	0.1909	0.1933	0.1964	0.2037	0.90%
YoY %	6.93%	2.14%	2.93%	-1.24%	-1.58%	-3.58%	-	-
Horiz. %	105.35%	98.53%	96.47%	93.72%	94.89%	96.42%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/12	30/12/11	30/12/10	31/12/09	31/03/09	31/03/08	30/03/07	-
Price	0.62	0.60	0.75	0.80	0.69	0.92	0.95	-
P/RPS	0.36	0.35	0.50	0.63	0.42	0.46	0.53	-6.49%
YoY %	2.86%	-30.00%	-20.63%	50.00%	-8.70%	-13.21%	-	-
Horiz. %	67.92%	66.04%	94.34%	118.87%	79.25%	86.79%	100.00%	-
P/EPS	10.52	9.08	20.79	13.06	13.81	10.44	9.77	1.29%
YoY %	15.86%	-56.33%	59.19%	-5.43%	32.28%	6.86%	-	-
Horiz. %	107.68%	92.94%	212.79%	133.67%	141.35%	106.86%	100.00%	-
EY	9.51	11.01	4.81	7.66	7.24	9.58	10.24	-1.27%
YoY %	-13.62%	128.90%	-37.21%	5.80%	-24.43%	-6.45%	-	-
Horiz. %	92.87%	107.52%	46.97%	74.80%	70.70%	93.55%	100.00%	-
DY	6.45	8.33	8.67	8.75	6.52	9.08	11.56	-9.63%
YoY %	-22.57%	-3.92%	-0.91%	34.20%	-28.19%	-21.45%	-	-
Horiz. %	55.80%	72.06%	75.00%	75.69%	56.40%	78.55%	100.00%	-
P/NAPS	0.73	0.71	0.91	1.00	0.85	1.12	1.13	-7.30%
YoY %	2.82%	-21.98%	-9.00%	17.65%	-24.11%	-0.88%	-	-
Horiz. %	64.60%	62.83%	80.53%	88.50%	75.22%	99.12%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	22/02/13	24/02/12	25/02/11	05/02/10	20/05/09	20/05/08	29/05/07	-
Price	0.645	0.63	0.72	0.77	0.75	0.94	0.93	-
P/RPS	0.37	0.37	0.48	0.60	0.46	0.47	0.51	-5.41%
YoY %	0.00%	-22.92%	-20.00%	30.43%	-2.13%	-7.84%	-	-
Horiz. %	72.55%	72.55%	94.12%	117.65%	90.20%	92.16%	100.00%	-
P/EPS	10.94	9.54	19.96	12.57	15.01	10.67	9.56	2.36%
YoY %	14.68%	-52.20%	58.79%	-16.26%	40.67%	11.61%	-	-
Horiz. %	114.44%	99.79%	208.79%	131.49%	157.01%	111.61%	100.00%	-
EY	9.14	10.49	5.01	7.96	6.66	9.37	10.46	-2.31%
YoY %	-12.87%	109.38%	-37.06%	19.52%	-28.92%	-10.42%	-	-
Horiz. %	87.38%	100.29%	47.90%	76.10%	63.67%	89.58%	100.00%	-
DY	6.20	7.94	9.03	9.09	6.00	8.89	11.81	-10.58%
YoY %	-21.91%	-12.07%	-0.66%	51.50%	-32.51%	-24.72%	-	-
Horiz. %	52.50%	67.23%	76.46%	76.97%	50.80%	75.28%	100.00%	-
P/NAPS	0.76	0.75	0.88	0.96	0.93	1.15	1.11	-6.36%
YoY %	1.33%	-14.77%	-8.33%	3.23%	-19.13%	3.60%	-	-
Horiz. %	68.47%	67.57%	79.28%	86.49%	83.78%	103.60%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 28 June 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

PTRANS

PERAK TRANSIT BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

993

HLIND

HONG LEONG INDUSTRIES BHD

914

KIPREIT

KIP REAL ESTATE INVESTMENT TRUST

452

YTLPOWR

YTL POWER INTERNATIONAL BHD

414

JCY

JCY INTERNATIONAL BERHAD

406

GENTING

GENTING BHD

379

UCHITEC

UCHI TECHNOLOGIES BHD

347

GENM

GENTING MALAYSIA BERHAD

297

MAYBANK

MALAYAN BANKING BHD

286

Daily Stocks

HSI-HWE

0.17

-0.005

248,121,800

BORNOIL

0.01

+0.005

224,622,400

HSI-HU8

0.095

-0.01

154,131,800

HSI-CXV

0.105

-0.005

126,319,700

HSI-CXF

0.07

-0.01

101,309,000

NOVAMSC

0.215

+0.02

86,522,500

AHB-WC

0.075

+0.005

79,965,600

MYEG

1.02

+0.05

74,108,200

INGENIEU

0.05

-0.01

62,528,100

YNHPROP

0.545

+0.05

50,393,900

More active Stocks

DLADY

36.18

+0.68

15,800

MPI

39.42

+0.54

96,600

UTDPLT

24.50

+0.30

228,400

AJI

15.50

+0.26

208,600

CDB

3.68

+0.21

11,439,700

ALLIANZ-PA

23.60

+0.20

100

PETDAG

17.44

+0.18

704,400

ALLIANZ

22.30

+0.18

15,200

AIRPORT

9.90

+0.17

1,698,400

HUMEIND

3.35

+0.14

941,700

More gainer Stocks

ORIENT

6.97

-0.18

1,220,900

GESHEN

3.23

-0.17

150,100

TENAGA

13.78

-0.16

11,369,400

PETGAS

17.82

-0.16

871,600

HEIM

22.04

-0.16

164,300

APOLLO

6.71

-0.13

1,500

KUAISHO-C17

0.08

-0.12

58,800

NOTION-WD

1.77

-0.11

1,778,200

HLIND

11.12

-0.10

10,500

CANONE

3.00

-0.09

39,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More