[AXIATA] QoQ Quarter Result on 30-Sep-2010 [#3]

Stock
[AXIATA] AXIATA GROUP BERHAD
Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 10.8%
YoY- 26.89%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 4,048,759 3,940,382 4,016,715 3,937,205 3,854,069 3,812,685 3,755,953 5.14%
PBT 1,010,728 902,210 -26,775 1,044,125 970,977 1,217,411 827,662 14.29%
Tax -245,681 -261,061 -233,982 -298,958 -295,465 -260,753 -225,312 5.95%
NP 765,047 641,149 -260,757 745,167 675,512 956,658 602,350 17.33%
-
NP to SH 663,051 548,365 -367,040 639,126 576,818 921,475 558,283 12.18%
-
Tax Rate 24.31% 28.94% - 28.63% 30.43% 21.42% 27.22% -
Total Cost 3,283,712 3,299,233 4,277,472 3,192,038 3,178,557 2,856,027 3,153,603 2.73%
-
Net Worth 18,648,309 20,746,475 20,370,720 18,215,090 18,375,773 18,345,730 17,147,264 5.77%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 331,525 - - - - - - -
Div Payout % 50.00% - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 18,648,309 20,746,475 20,370,720 18,215,090 18,375,773 18,345,730 17,147,264 5.77%
NOSH 8,288,137 9,139,416 9,176,000 7,989,075 8,240,257 8,377,045 7,975,471 2.60%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 18.90% 16.27% -6.49% 18.93% 17.53% 25.09% 16.04% -
ROE 3.56% 2.64% -1.80% 3.51% 3.14% 5.02% 3.26% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 48.85 43.11 43.77 49.28 46.77 45.51 47.09 2.48%
EPS 8.00 6.00 -4.00 8.00 7.00 11.00 7.00 9.33%
DPS 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.25 2.27 2.22 2.28 2.23 2.19 2.15 3.08%
Adjusted Per Share Value based on latest NOSH - 7,989,075
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 44.09 42.91 43.74 42.88 41.97 41.52 40.90 5.14%
EPS 7.22 5.97 -4.00 6.96 6.28 10.03 6.08 12.17%
DPS 3.61 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0308 2.2593 2.2184 1.9836 2.0011 1.9978 1.8673 5.77%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 5.01 4.79 4.75 4.38 3.92 3.85 3.05 -
P/RPS 10.26 11.11 10.85 8.89 8.38 8.46 6.48 35.96%
P/EPS 62.63 79.83 -118.75 54.75 56.00 35.00 43.57 27.45%
EY 1.60 1.25 -0.84 1.83 1.79 2.86 2.30 -21.54%
DY 0.80 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.23 2.11 2.14 1.92 1.76 1.76 1.42 35.21%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 23/08/11 31/05/11 23/02/11 24/11/10 25/08/10 27/05/10 24/02/10 -
Price 4.98 5.00 4.95 4.49 4.42 3.69 3.50 -
P/RPS 10.19 11.60 11.31 9.11 9.45 8.11 7.43 23.51%
P/EPS 62.25 83.33 -123.75 56.12 63.14 33.55 50.00 15.77%
EY 1.61 1.20 -0.81 1.78 1.58 2.98 2.00 -13.49%
DY 0.80 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.21 2.20 2.23 1.97 1.98 1.68 1.63 22.56%

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