[AXIATA] QoQ TTM 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- 5.29%
YoY- 365.46%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 15,943,061 15,748,371 15,620,674 15,359,912 14,853,453 14,213,519 13,312,187 12.81%
PBT 2,930,288 2,890,537 3,205,738 4,060,175 3,784,777 3,692,421 2,666,221 6.51%
Tax -1,039,682 -1,089,466 -1,089,158 -1,080,488 -1,018,450 -1,029,695 -910,313 9.28%
NP 1,890,606 1,801,071 2,116,580 2,979,687 2,766,327 2,662,726 1,755,908 5.06%
-
NP to SH 1,483,502 1,397,269 1,770,379 2,695,702 2,560,243 2,510,262 1,652,682 -6.96%
-
Tax Rate 35.48% 37.69% 33.98% 26.61% 26.91% 27.89% 34.14% -
Total Cost 14,052,455 13,947,300 13,504,094 12,380,225 12,087,126 11,550,793 11,556,279 13.96%
-
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 % 22.35% - - - - - - -
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 11.86% 11.44% 13.55% 19.40% 18.62% 18.73% 13.19% -
ROE 7.96% 6.73% 8.69% 14.80% 13.93% 13.68% 9.64% -
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 192.36 172.31 170.23 192.26 180.25 169.67 166.91 9.95%
EPS 17.90 15.29 19.29 33.74 31.07 29.97 20.72 -9.31%
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 173.62 171.50 170.11 167.27 161.75 154.78 144.97 12.81%
EPS 16.16 15.22 19.28 29.36 27.88 27.34 18.00 -6.95%
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 2.60 2.78 2.79 2.28 2.17 2.27 1.83 26.46%
P/EPS 27.99 31.33 24.62 12.98 12.62 12.85 14.72 53.66%
EY 3.57 3.19 4.06 7.70 7.93 7.78 6.79 -34.93%
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 2.59 2.90 2.91 2.34 2.45 2.17 2.10 15.05%
P/EPS 27.82 32.70 25.66 13.31 14.23 12.31 16.89 39.59%
EY 3.59 3.06 3.90 7.52 7.03 8.12 5.92 -28.42%
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