[AXIATA] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[AXIATA] AXIATA GROUP BERHAD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 23.51%
YoY- 8.01%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 17,603,746 16,244,864 15,471,945 12,741,645 11,906,084 9,656,458 12.74%
PBT 3,852,173 3,835,004 4,310,017 2,451,412 2,098,954 2,312,404 10.73%
Tax -889,545 -1,054,554 -1,140,234 -913,334 -652,837 -588,020 8.62%
NP 2,962,628 2,780,449 3,169,782 1,538,077 1,446,117 1,724,384 11.41%
-
NP to SH 2,589,580 2,401,389 2,849,892 1,459,198 1,350,977 1,682,662 8.99%
-
Tax Rate 23.09% 27.50% 26.46% 37.26% 31.10% 25.43% -
Total Cost 14,641,118 13,464,414 12,302,162 11,203,568 10,459,966 7,932,074 13.02%
-
Net Worth 16,888,565 19,554,170 19,493,261 15,175,665 11,652,179 0 -
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 900,723 - - - - - -
Div Payout % 34.78% - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 16,888,565 19,554,170 19,493,261 15,175,665 11,652,179 0 -
NOSH 8,444,282 8,576,390 8,549,676 7,295,993 3,618,689 3,605,705 18.53%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 16.83% 17.12% 20.49% 12.07% 12.15% 17.86% -
ROE 15.33% 12.28% 14.62% 9.62% 11.59% 0.00% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 208.47 189.41 180.97 174.64 329.02 267.81 -4.88%
EPS 30.53 28.00 33.33 20.00 37.33 46.67 -8.12%
DPS 10.67 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.28 2.28 2.08 3.22 0.00 -
Adjusted Per Share Value based on latest NOSH - 8,394,450
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 191.70 176.91 168.49 138.76 129.66 105.16 12.74%
EPS 28.20 26.15 31.04 15.89 14.71 18.32 8.99%
DPS 9.81 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8392 2.1294 2.1228 1.6526 1.2689 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 6.50 4.60 4.38 3.10 5.60 9.70 -
P/RPS 3.12 2.43 2.42 1.78 1.70 3.62 -2.92%
P/EPS 21.20 16.43 13.14 15.50 15.00 20.79 0.39%
EY 4.72 6.09 7.61 6.45 6.67 4.81 -0.37%
DY 1.64 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.25 2.02 1.92 1.49 1.74 0.00 -
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 29/11/12 30/11/11 24/11/10 30/11/09 26/11/08 - -
Price 5.91 5.10 4.49 3.08 3.98 0.00 -
P/RPS 2.83 2.69 2.48 1.76 1.21 0.00 -
P/EPS 19.27 18.21 13.47 15.40 10.66 0.00 -
EY 5.19 5.49 7.42 6.49 9.38 0.00 -
DY 1.80 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.96 2.24 1.97 1.48 1.24 0.00 -

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