[AXIATA] YoY TTM 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- 185.36%
YoY- 231.88%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 17,651,619 16,433,948 15,620,674 13,312,187 11,347,711 8,789,571 14.94%
PBT 3,761,794 3,576,599 3,205,738 2,666,221 905,816 1,968,060 13.81%
Tax -882,217 -864,349 -1,089,158 -910,313 -434,723 -373,313 18.74%
NP 2,879,577 2,712,250 2,116,580 1,755,908 471,093 1,594,747 12.53%
-
NP to SH 2,513,285 2,345,628 1,770,379 1,652,682 497,983 1,533,101 10.37%
-
Tax Rate 23.45% 24.17% 33.98% 34.14% 47.99% 18.97% -
Total Cost 14,772,042 13,721,698 13,504,094 11,556,279 10,876,618 7,194,824 15.45%
-
Net Worth 16,317,142 20,694,267 20,370,720 17,147,264 11,004,267 9,393,167 11.66%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 2,869,452 1,692,990 - - - - -
Div Payout % 114.17% 72.18% - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 16,317,142 20,694,267 20,370,720 17,147,264 11,004,267 9,393,167 11.66%
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 16.31% 16.50% 13.55% 13.19% 4.15% 18.14% -
ROE 15.40% 11.33% 8.69% 9.64% 4.53% 16.32% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 216.36 181.06 170.23 166.91 308.33 253.59 -3.12%
EPS 30.81 25.84 19.29 20.72 13.53 44.23 -6.96%
DPS 35.17 18.65 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.28 2.22 2.15 2.99 2.71 -5.88%
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 192.22 178.96 170.11 144.97 123.58 95.72 14.94%
EPS 27.37 25.54 19.28 18.00 5.42 16.70 10.37%
DPS 31.25 18.44 0.00 0.00 0.00 0.00 -
NAPS 1.7769 2.2536 2.2184 1.8673 1.1984 1.0229 11.66%
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 3.05 2.84 2.79 1.83 1.17 4.42 -7.14%
P/EPS 21.39 19.89 24.62 14.72 26.75 25.32 -3.31%
EY 4.67 5.03 4.06 6.79 3.74 3.95 3.40%
DY 5.34 3.63 0.00 0.00 0.00 0.00 -
P/NAPS 3.30 2.25 2.14 1.42 1.21 4.13 -4.38%
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 2.93 2.81 2.91 2.10 0.99 0.00 -
P/EPS 20.55 19.70 25.66 16.89 22.62 0.00 -
EY 4.87 5.08 3.90 5.92 4.42 0.00 -
DY 5.56 3.66 0.00 0.00 0.00 0.00 -
P/NAPS 3.17 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