[AXIATA] QoQ TTM Result on 31-Mar-2011 [#1]

Stock
[AXIATA] AXIATA GROUP BERHAD
Announcement Date
31-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -21.08%
YoY- -44.34%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 16,433,948 16,200,363 15,943,061 15,748,371 15,620,674 15,359,912 14,853,453 6.95%
PBT 3,576,599 2,849,478 2,930,288 2,890,537 3,205,738 4,060,175 3,784,777 -3.69%
Tax -864,349 -1,024,898 -1,039,682 -1,089,466 -1,089,158 -1,080,488 -1,018,450 -10.33%
NP 2,712,250 1,824,580 1,890,606 1,801,071 2,116,580 2,979,687 2,766,327 -1.30%
-
NP to SH 2,345,628 1,434,002 1,483,502 1,397,269 1,770,379 2,695,702 2,560,243 -5.65%
-
Tax Rate 24.17% 35.97% 35.48% 37.69% 33.98% 26.61% 26.91% -
Total Cost 13,721,698 14,375,783 14,052,455 13,947,300 13,504,094 12,380,225 12,087,126 8.79%
-
Net Worth 20,694,267 19,204,960 18,648,309 20,746,475 20,370,720 18,215,090 18,375,773 8.22%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 1,692,990 331,525 331,525 - - - - -
Div Payout % 72.18% 23.12% 22.35% - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 20,694,267 19,204,960 18,648,309 20,746,475 20,370,720 18,215,090 18,375,773 8.22%
NOSH 9,076,433 8,423,228 8,288,137 9,139,416 9,176,000 7,989,075 8,240,257 6.63%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 16.50% 11.26% 11.86% 11.44% 13.55% 19.40% 18.62% -
ROE 11.33% 7.47% 7.96% 6.73% 8.69% 14.80% 13.93% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 181.06 192.33 192.36 172.31 170.23 192.26 180.25 0.29%
EPS 25.84 17.02 17.90 15.29 19.29 33.74 31.07 -11.53%
DPS 18.65 3.94 4.00 0.00 0.00 0.00 0.00 -
NAPS 2.28 2.28 2.25 2.27 2.22 2.28 2.23 1.48%
Adjusted Per Share Value based on latest NOSH - 9,139,416
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 178.98 176.44 173.64 171.52 170.12 167.28 161.77 6.95%
EPS 25.55 15.62 16.16 15.22 19.28 29.36 27.88 -5.63%
DPS 18.44 3.61 3.61 0.00 0.00 0.00 0.00 -
NAPS 2.2538 2.0916 2.031 2.2595 2.2186 1.9838 2.0013 8.22%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 5.14 4.60 5.01 4.79 4.75 4.38 3.92 -
P/RPS 2.84 2.39 2.60 2.78 2.79 2.28 2.17 19.58%
P/EPS 19.89 27.02 27.99 31.33 24.62 12.98 12.62 35.31%
EY 5.03 3.70 3.57 3.19 4.06 7.70 7.93 -26.11%
DY 3.63 0.86 0.80 0.00 0.00 0.00 0.00 -
P/NAPS 2.25 2.02 2.23 2.11 2.14 1.92 1.76 17.73%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 23/02/12 30/11/11 23/08/11 31/05/11 23/02/11 24/11/10 25/08/10 -
Price 5.09 5.10 4.98 5.00 4.95 4.49 4.42 -
P/RPS 2.81 2.65 2.59 2.90 2.91 2.34 2.45 9.54%
P/EPS 19.70 29.96 27.82 32.70 25.66 13.31 14.23 24.14%
EY 5.08 3.34 3.59 3.06 3.90 7.52 7.03 -19.42%
DY 3.66 0.77 0.80 0.00 0.00 0.00 0.00 -
P/NAPS 2.23 2.24 2.21 2.20 2.23 1.97 1.98 8.22%

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