[AXIATA] YoY TTM 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- 81.34%
YoY- -62.22%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 17,453,111 16,200,363 15,359,912 11,974,382 11,684,098 10.54%
PBT 3,589,476 2,849,478 4,060,175 1,170,158 2,177,117 13.30%
Tax -740,592 -1,024,898 -1,080,488 -630,096 -538,217 8.30%
NP 2,848,884 1,824,580 2,979,687 540,062 1,638,900 14.81%
-
NP to SH 2,486,771 1,434,002 2,695,702 579,149 1,533,150 12.84%
-
Tax Rate 20.63% 35.97% 26.61% 53.85% 24.72% -
Total Cost 14,604,227 14,375,783 12,380,225 11,434,320 10,045,198 9.79%
-
Net Worth 17,747,950 19,204,960 18,215,090 17,460,455 12,194,799 9.82%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 2,028,102 331,525 - - - -
Div Payout % 81.56% 23.12% - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 17,747,950 19,204,960 18,215,090 17,460,455 12,194,799 9.82%
NOSH 8,873,975 8,423,228 7,989,075 8,394,450 4,064,933 21.53%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 16.32% 11.26% 19.40% 4.51% 14.03% -
ROE 14.01% 7.47% 14.80% 3.32% 12.57% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 196.68 192.33 192.26 142.65 287.44 -9.04%
EPS 28.02 17.02 33.74 6.90 37.72 -7.15%
DPS 22.85 3.94 0.00 0.00 0.00 -
NAPS 2.00 2.28 2.28 2.08 3.00 -9.63%
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 CAGR
RPS 190.08 176.44 167.28 130.41 127.25 10.54%
EPS 27.08 15.62 29.36 6.31 16.70 12.83%
DPS 22.09 3.61 0.00 0.00 0.00 -
NAPS 1.9329 2.0916 1.9838 1.9016 1.3281 9.82%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 6.50 4.60 4.38 3.10 5.60 -
P/RPS 3.30 2.39 2.28 2.17 1.95 14.04%
P/EPS 23.20 27.02 12.98 44.93 14.85 11.79%
EY 4.31 3.70 7.70 2.23 6.74 -10.56%
DY 3.52 0.86 0.00 0.00 0.00 -
P/NAPS 3.25 2.02 1.92 1.49 1.87 14.80%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 29/11/12 30/11/11 24/11/10 30/11/09 - -
Price 5.91 5.10 4.49 3.08 0.00 -
P/RPS 3.00 2.65 2.34 2.16 0.00 -
P/EPS 21.09 29.96 13.31 44.64 0.00 -
EY 4.74 3.34 7.52 2.24 0.00 -
DY 3.87 0.77 0.00 0.00 0.00 -
P/NAPS 2.96 2.24 1.97 1.48 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