[AXIATA] YoY TTM Result on 30-Sep-2010 [#3]

Stock
[AXIATA] AXIATA GROUP BERHAD
Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 5.29%
YoY- 365.46%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 18,307,388 17,453,111 16,200,363 15,359,912 11,974,382 11,684,098 9.39%
PBT 3,679,137 3,589,476 2,849,478 4,060,175 1,170,158 2,177,117 11.05%
Tax -869,281 -740,592 -1,024,898 -1,080,488 -630,096 -538,217 10.05%
NP 2,809,856 2,848,884 1,824,580 2,979,687 540,062 1,638,900 11.37%
-
NP to SH 2,545,489 2,486,771 1,434,002 2,695,702 579,149 1,533,150 10.66%
-
Tax Rate 23.63% 20.63% 35.97% 26.61% 53.85% 24.72% -
Total Cost 15,497,532 14,604,227 14,375,783 12,380,225 11,434,320 10,045,198 9.05%
-
Net Worth 18,897,671 17,747,950 19,204,960 18,215,090 17,460,455 12,194,799 9.15%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 2,881,526 2,028,102 331,525 - - - -
Div Payout % 113.20% 81.56% 23.12% - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 18,897,671 17,747,950 19,204,960 18,215,090 17,460,455 12,194,799 9.15%
NOSH 8,512,464 8,873,975 8,423,228 7,989,075 8,394,450 4,064,933 15.92%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 15.35% 16.32% 11.26% 19.40% 4.51% 14.03% -
ROE 13.47% 14.01% 7.47% 14.80% 3.32% 12.57% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 215.07 196.68 192.33 192.26 142.65 287.44 -5.63%
EPS 29.90 28.02 17.02 33.74 6.90 37.72 -4.53%
DPS 33.85 22.85 3.94 0.00 0.00 0.00 -
NAPS 2.22 2.00 2.28 2.28 2.08 3.00 -5.84%
Adjusted Per Share Value based on latest NOSH - 7,989,075
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 199.37 190.06 176.42 167.27 130.40 127.24 9.39%
EPS 27.72 27.08 15.62 29.36 6.31 16.70 10.66%
DPS 31.38 22.09 3.61 0.00 0.00 0.00 -
NAPS 2.0579 1.9327 2.0914 1.9836 1.9014 1.328 9.15%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 6.88 6.50 4.60 4.38 3.10 5.60 -
P/RPS 3.20 3.30 2.39 2.28 2.17 1.95 10.40%
P/EPS 23.01 23.20 27.02 12.98 44.93 14.85 9.14%
EY 4.35 4.31 3.70 7.70 2.23 6.74 -8.38%
DY 4.92 3.52 0.86 0.00 0.00 0.00 -
P/NAPS 3.10 3.25 2.02 1.92 1.49 1.87 10.63%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 27/11/13 29/11/12 30/11/11 24/11/10 30/11/09 - -
Price 6.66 5.91 5.10 4.49 3.08 0.00 -
P/RPS 3.10 3.00 2.65 2.34 2.16 0.00 -
P/EPS 22.27 21.09 29.96 13.31 44.64 0.00 -
EY 4.49 4.74 3.34 7.52 2.24 0.00 -
DY 5.08 3.87 0.77 0.00 0.00 0.00 -
P/NAPS 3.00 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