[AXIATA] QoQ TTM 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- 185.36%
YoY- 231.88%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 15,359,912 14,853,453 14,213,519 13,312,187 11,974,382 11,821,660 11,537,137 20.99%
PBT 4,060,175 3,784,777 3,692,421 2,666,221 1,170,158 761,784 458,545 327.43%
Tax -1,080,488 -1,018,450 -1,029,695 -910,313 -630,096 -510,615 -387,807 97.87%
NP 2,979,687 2,766,327 2,662,726 1,755,908 540,062 251,169 70,738 1107.87%
-
NP to SH 2,695,702 2,560,243 2,510,262 1,652,682 579,149 319,378 159,179 558.32%
-
Tax Rate 26.61% 26.91% 27.89% 34.14% 53.85% 67.03% 84.57% -
Total Cost 12,380,225 12,087,126 11,550,793 11,556,279 11,434,320 11,570,491 11,466,399 5.23%
-
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 19.40% 18.62% 18.73% 13.19% 4.51% 2.12% 0.61% -
ROE 14.80% 13.93% 13.68% 9.64% 3.32% 1.81% 1.66% -
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 192.26 180.25 169.67 166.91 142.65 134.63 361.13 -34.28%
EPS 33.74 31.07 29.97 20.72 6.90 3.64 4.98 257.63%
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 167.28 161.77 154.80 144.98 130.41 128.75 125.65 20.99%
EPS 29.36 27.88 27.34 18.00 6.31 3.48 1.73 559.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9838 2.0013 1.998 1.8675 1.9016 1.9222 1.0438 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 2.28 2.17 2.27 1.83 2.17 1.76 0.63 135.53%
P/EPS 12.98 12.62 12.85 14.72 44.93 65.16 45.36 -56.54%
EY 7.70 7.93 7.78 6.79 2.23 1.53 2.20 130.34%
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 2.34 2.45 2.17 2.10 2.16 2.31 0.64 137.14%
P/EPS 13.31 14.23 12.31 16.89 44.64 85.50 46.56 -56.57%
EY 7.52 7.03 8.12 5.92 2.24 1.17 2.15 130.24%
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