[AXIATA] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[AXIATA] AXIATA GROUP BERHAD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 10.84%
YoY- 208.35%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 3,937,205 3,854,069 3,812,685 3,755,953 3,430,746 3,214,135 2,911,353 22.26%
PBT 1,044,125 970,977 1,217,411 827,662 768,727 878,621 191,211 209.77%
Tax -298,958 -295,465 -260,753 -225,312 -236,920 -306,710 -141,371 64.67%
NP 745,167 675,512 956,658 602,350 531,807 571,911 49,840 505.90%
-
NP to SH 639,126 576,818 921,475 558,283 503,667 526,837 63,895 363.59%
-
Tax Rate 28.63% 30.43% 21.42% 27.22% 30.82% 34.91% 73.93% -
Total Cost 3,192,038 3,178,557 2,856,027 3,153,603 2,898,939 2,642,224 2,861,513 7.55%
-
Net Worth 18,215,090 18,375,773 18,345,730 17,147,264 17,460,455 17,649,039 9,584,250 53.37%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 18,215,090 18,375,773 18,345,730 17,147,264 17,460,455 17,649,039 9,584,250 53.37%
NOSH 7,989,075 8,240,257 8,377,045 7,975,471 8,394,450 8,780,616 3,194,750 84.13%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 18.93% 17.53% 25.09% 16.04% 15.50% 17.79% 1.71% -
ROE 3.51% 3.14% 5.02% 3.26% 2.88% 2.99% 0.67% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 49.28 46.77 45.51 47.09 40.87 36.60 91.13 -33.59%
EPS 8.00 7.00 11.00 7.00 6.00 6.00 1.00 299.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.28 2.23 2.19 2.15 2.08 2.01 3.00 -16.70%
Adjusted Per Share Value based on latest NOSH - 7,975,471
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 42.88 41.97 41.52 40.90 37.36 35.00 31.70 22.28%
EPS 6.96 6.28 10.03 6.08 5.48 5.74 0.70 361.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9836 2.0011 1.9978 1.8673 1.9014 1.922 1.0437 53.37%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 4.38 3.92 3.85 3.05 3.10 2.37 2.26 -
P/RPS 8.89 8.38 8.46 6.48 7.59 6.47 2.48 134.04%
P/EPS 54.75 56.00 35.00 43.57 51.67 39.50 113.00 -38.28%
EY 1.83 1.79 2.86 2.30 1.94 2.53 0.88 62.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 1.76 1.76 1.42 1.49 1.18 0.75 87.03%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 25/08/10 27/05/10 24/02/10 30/11/09 27/08/09 19/05/09 -
Price 4.49 4.42 3.69 3.50 3.08 3.11 2.32 -
P/RPS 9.11 9.45 8.11 7.43 7.54 8.50 2.55 133.51%
P/EPS 56.12 63.14 33.55 50.00 51.33 51.83 116.00 -38.34%
EY 1.78 1.58 2.98 2.00 1.95 1.93 0.86 62.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.97 1.98 1.68 1.63 1.48 1.55 0.77 86.95%

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