[AXIATA] YoY 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
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 4,448,808 4,250,300 4,016,715 3,755,953 2,418,148 2,754,535 10.05%
PBT 872,664 700,346 -26,775 827,662 -668,401 602,900 7.66%
Tax -215,058 -73,433 -233,982 -225,312 54,905 -48,589 34.60%
NP 657,606 626,913 -260,757 602,350 -613,496 554,311 3.47%
-
NP to SH 571,100 544,586 -367,040 558,283 -515,250 519,917 1.89%
-
Tax Rate 24.64% 10.49% - 27.22% - 8.06% -
Total Cost 3,791,202 3,623,387 4,277,472 3,153,603 3,031,644 2,200,224 11.48%
-
Net Worth 19,254,227 20,694,267 20,370,720 17,147,264 11,004,267 9,393,167 15.41%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 2,202,814 1,361,464 - - - - -
Div Payout % 385.71% 250.00% - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 19,254,227 20,694,267 20,370,720 17,147,264 11,004,267 9,393,167 15.41%
NOSH 8,158,571 9,076,433 9,176,000 7,975,471 3,680,357 3,466,113 18.65%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 14.78% 14.75% -6.49% 16.04% -25.37% 20.12% -
ROE 2.97% 2.63% -1.80% 3.26% -4.68% 5.54% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 54.53 46.83 43.77 47.09 65.70 79.47 -7.24%
EPS 7.00 6.00 -4.00 7.00 -14.00 15.00 -14.12%
DPS 27.00 15.00 0.00 0.00 0.00 0.00 -
NAPS 2.36 2.28 2.22 2.15 2.99 2.71 -2.72%
Adjusted Per Share Value based on latest NOSH - 7,975,471
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 48.45 46.29 43.74 40.90 26.33 30.00 10.04%
EPS 6.22 5.93 -4.00 6.08 -5.61 5.66 1.90%
DPS 23.99 14.83 0.00 0.00 0.00 0.00 -
NAPS 2.0968 2.2536 2.2184 1.8673 1.1984 1.0229 15.41%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 6.59 5.14 4.75 3.05 3.62 11.20 -
P/RPS 12.09 10.98 10.85 6.48 5.51 14.09 -3.01%
P/EPS 94.14 85.67 -118.75 43.57 -25.86 74.67 4.73%
EY 1.06 1.17 -0.84 2.30 -3.87 1.34 -4.57%
DY 4.10 2.92 0.00 0.00 0.00 0.00 -
P/NAPS 2.79 2.25 2.14 1.42 1.21 4.13 -7.53%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 21/02/13 23/02/12 23/02/11 24/02/10 26/02/09 - -
Price 6.33 5.09 4.95 3.50 3.06 0.00 -
P/RPS 11.61 10.87 11.31 7.43 4.66 0.00 -
P/EPS 90.43 84.83 -123.75 50.00 -21.86 0.00 -
EY 1.11 1.18 -0.81 2.00 -4.58 0.00 -
DY 4.27 2.95 0.00 0.00 0.00 0.00 -
P/NAPS 2.68 2.23 2.23 1.63 1.02 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