[AXIATA] QoQ Annualized Quarter 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- -4.9%
YoY- 95.31%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 15,978,282 15,761,528 15,620,674 15,471,945 15,333,508 15,250,740 13,312,187 12.97%
PBT 3,825,876 3,608,840 3,205,738 4,310,017 4,376,776 4,869,644 2,666,221 27.30%
Tax -1,013,484 -1,044,244 -1,089,158 -1,140,234 -1,112,436 -1,043,012 -910,313 7.44%
NP 2,812,392 2,564,596 2,116,580 3,169,782 3,264,340 3,826,632 1,755,908 37.01%
-
NP to SH 2,422,832 2,193,460 1,770,379 2,849,892 2,996,586 3,685,900 1,652,682 29.13%
-
Tax Rate 26.49% 28.94% 33.98% 26.46% 25.42% 21.42% 34.14% -
Total Cost 13,165,890 13,196,932 13,504,094 12,302,162 12,069,168 11,424,108 11,556,279 9.10%
-
Net Worth 19,469,185 20,746,475 18,715,435 19,493,261 18,562,185 18,345,730 16,151,211 13.30%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 692,237 - 843,037 - - - - -
Div Payout % 28.57% - 47.62% - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 19,469,185 20,746,475 18,715,435 19,493,261 18,562,185 18,345,730 16,151,211 13.30%
NOSH 8,652,971 9,139,416 8,430,376 8,549,676 8,323,850 8,377,045 7,512,190 9.91%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 17.60% 16.27% 13.55% 20.49% 21.29% 25.09% 13.19% -
ROE 12.44% 10.57% 9.46% 14.62% 16.14% 20.09% 10.23% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 184.66 172.46 185.29 180.97 184.21 182.05 177.21 2.79%
EPS 28.00 24.00 21.00 33.33 36.00 44.00 22.00 17.49%
DPS 8.00 0.00 10.00 0.00 0.00 0.00 0.00 -
NAPS 2.25 2.27 2.22 2.28 2.23 2.19 2.15 3.08%
Adjusted Per Share Value based on latest NOSH - 7,989,075
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 174.00 171.64 170.11 168.49 166.98 166.08 144.97 12.97%
EPS 26.38 23.89 19.28 31.04 32.63 40.14 18.00 29.11%
DPS 7.54 0.00 9.18 0.00 0.00 0.00 0.00 -
NAPS 2.1202 2.2593 2.0381 2.1228 2.0214 1.9978 1.7589 13.30%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 5.01 4.79 4.75 4.38 3.92 3.85 3.05 -
P/RPS 2.71 2.78 2.56 2.42 2.13 2.11 1.72 35.51%
P/EPS 17.89 19.96 22.62 13.14 10.89 8.75 13.86 18.60%
EY 5.59 5.01 4.42 7.61 9.18 11.43 7.21 -15.64%
DY 1.60 0.00 2.11 0.00 0.00 0.00 0.00 -
P/NAPS 2.23 2.11 2.14 1.92 1.76 1.76 1.42 35.21%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 23/08/11 31/05/11 23/02/11 24/11/10 25/08/10 27/05/10 24/02/10 -
Price 4.98 5.00 4.95 4.49 4.42 3.69 3.50 -
P/RPS 2.70 2.90 2.67 2.48 2.40 2.03 1.98 23.03%
P/EPS 17.79 20.83 23.57 13.47 12.28 8.39 15.91 7.75%
EY 5.62 4.80 4.24 7.42 8.14 11.92 6.29 -7.25%
DY 1.61 0.00 2.02 0.00 0.00 0.00 0.00 -
P/NAPS 2.21 2.20 2.23 1.97 1.98 1.68 1.63 22.56%

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