[AXIATA] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[AXIATA] AXIATA GROUP BERHAD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 51.89%
YoY- 1477.01%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 15,620,674 15,359,912 14,853,453 14,213,519 13,312,187 11,974,382 11,821,660 20.35%
PBT 3,205,738 4,060,175 3,784,777 3,692,421 2,666,221 1,170,158 761,784 159.97%
Tax -1,089,158 -1,080,488 -1,018,450 -1,029,695 -910,313 -630,096 -510,615 65.47%
NP 2,116,580 2,979,687 2,766,327 2,662,726 1,755,908 540,062 251,169 312.50%
-
NP to SH 1,770,379 2,695,702 2,560,243 2,510,262 1,652,682 579,149 319,378 212.23%
-
Tax Rate 33.98% 26.61% 26.91% 27.89% 34.14% 53.85% 67.03% -
Total Cost 13,504,094 12,380,225 12,087,126 11,550,793 11,556,279 11,434,320 11,570,491 10.82%
-
Net Worth 20,370,720 18,215,090 18,375,773 18,345,730 17,147,264 17,460,455 17,649,039 10.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 20,370,720 18,215,090 18,375,773 18,345,730 17,147,264 17,460,455 17,649,039 10.00%
NOSH 9,176,000 7,989,075 8,240,257 8,377,045 7,975,471 8,394,450 8,780,616 2.97%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 13.55% 19.40% 18.62% 18.73% 13.19% 4.51% 2.12% -
ROE 8.69% 14.80% 13.93% 13.68% 9.64% 3.32% 1.81% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 170.23 192.26 180.25 169.67 166.91 142.65 134.63 16.88%
EPS 19.29 33.74 31.07 29.97 20.72 6.90 3.64 203.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.22 2.28 2.23 2.19 2.15 2.08 2.01 6.82%
Adjusted Per Share Value based on latest NOSH - 8,377,045
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 170.11 167.27 161.75 154.78 144.97 130.40 128.74 20.35%
EPS 19.28 29.36 27.88 27.34 18.00 6.31 3.48 212.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2184 1.9836 2.0011 1.9978 1.8673 1.9014 1.922 10.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 4.75 4.38 3.92 3.85 3.05 3.10 2.37 -
P/RPS 2.79 2.28 2.17 2.27 1.83 2.17 1.76 35.84%
P/EPS 24.62 12.98 12.62 12.85 14.72 44.93 65.16 -47.64%
EY 4.06 7.70 7.93 7.78 6.79 2.23 1.53 91.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.14 1.92 1.76 1.76 1.42 1.49 1.18 48.55%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 24/11/10 25/08/10 27/05/10 24/02/10 30/11/09 27/08/09 -
Price 4.95 4.49 4.42 3.69 3.50 3.08 3.11 -
P/RPS 2.91 2.34 2.45 2.17 2.10 2.16 2.31 16.59%
P/EPS 25.66 13.31 14.23 12.31 16.89 44.64 85.50 -55.07%
EY 3.90 7.52 7.03 8.12 5.92 2.24 1.17 122.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.23 1.97 1.98 1.68 1.63 1.48 1.55 27.35%

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