[AXIATA] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[AXIATA] AXIATA GROUP BERHAD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 51.89%
YoY- 1477.01%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 17,886,620 16,740,442 15,748,371 14,213,519 11,537,137 10,406,436 11.43%
PBT 3,772,363 3,579,523 2,890,537 3,692,421 458,545 2,424,443 9.23%
Tax -862,526 -863,476 -1,089,466 -1,029,695 -387,807 -510,587 11.04%
NP 2,909,837 2,716,047 1,801,071 2,662,726 70,738 1,913,856 8.73%
-
NP to SH 2,562,221 2,362,892 1,397,269 2,510,262 159,179 1,839,541 6.84%
-
Tax Rate 22.86% 24.12% 37.69% 27.89% 84.57% 21.06% -
Total Cost 14,976,783 14,024,395 13,947,300 11,550,793 11,466,399 8,492,580 12.00%
-
Net Worth 20,912,282 16,160,828 20,746,475 18,345,730 9,584,250 3,747,510 41.01%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 2,869,452 1,692,990 - - - - -
Div Payout % 111.99% 71.65% - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 20,912,282 16,160,828 20,746,475 18,345,730 9,584,250 3,747,510 41.01%
NOSH 8,535,625 8,080,414 9,139,416 8,377,045 3,194,750 35,690 198.86%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 16.27% 16.22% 11.44% 18.73% 0.61% 18.39% -
ROE 12.25% 14.62% 6.73% 13.68% 1.66% 49.09% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 209.55 207.17 172.31 169.67 361.13 29,157.38 -62.71%
EPS 30.02 29.24 15.29 29.97 4.98 5,154.14 -64.24%
DPS 33.62 20.95 0.00 0.00 0.00 0.00 -
NAPS 2.45 2.00 2.27 2.19 3.00 105.00 -52.81%
Adjusted Per Share Value based on latest NOSH - 8,377,045
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 194.78 182.30 171.50 154.78 125.64 113.33 11.43%
EPS 27.90 25.73 15.22 27.34 1.73 20.03 6.84%
DPS 31.25 18.44 0.00 0.00 0.00 0.00 -
NAPS 2.2773 1.7599 2.2593 1.9978 1.0437 0.4081 41.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 6.60 5.20 4.79 3.85 2.26 10.60 -
P/RPS 3.15 2.51 2.78 2.27 0.63 0.04 139.35%
P/EPS 21.99 17.78 31.33 12.85 45.36 0.21 153.38%
EY 4.55 5.62 3.19 7.78 2.20 486.24 -60.69%
DY 5.09 4.03 0.00 0.00 0.00 0.00 -
P/NAPS 2.69 2.60 2.11 1.76 0.75 0.10 93.10%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 22/05/13 22/05/12 31/05/11 27/05/10 19/05/09 - -
Price 6.96 5.38 5.00 3.69 2.32 0.00 -
P/RPS 3.32 2.60 2.90 2.17 0.64 0.00 -
P/EPS 23.19 18.40 32.70 12.31 46.56 0.00 -
EY 4.31 5.44 3.06 8.12 2.15 0.00 -
DY 4.83 3.89 0.00 0.00 0.00 0.00 -
P/NAPS 2.84 2.69 2.20 1.68 0.77 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