[AXIATA] YoY Quarter Result on 30-Jun-2010 [#2]

Stock
[AXIATA] AXIATA GROUP BERHAD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -37.4%
YoY- 9.49%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 4,629,385 4,416,613 4,048,759 3,854,069 3,214,135 2,929,612 2,373,241 11.76%
PBT 972,711 1,011,784 1,010,728 970,977 878,621 575,382 750,512 4.41%
Tax -265,448 -243,173 -245,681 -295,465 -306,710 -183,902 -126,666 13.11%
NP 707,263 768,611 765,047 675,512 571,911 391,480 623,846 2.11%
-
NP to SH 644,777 666,638 663,051 576,818 526,837 366,638 588,482 1.53%
-
Tax Rate 27.29% 24.03% 24.31% 30.43% 34.91% 31.96% 16.88% -
Total Cost 3,922,122 3,648,002 3,283,712 3,178,557 2,642,224 2,538,132 1,749,395 14.38%
-
Net Worth 19,173,632 19,249,171 18,648,309 18,375,773 17,649,039 11,475,769 0 -
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 678,712 666,638 331,525 - - - - -
Div Payout % 105.26% 100.00% 50.00% - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 19,173,632 19,249,171 18,648,309 18,375,773 17,649,039 11,475,769 0 -
NOSH 8,483,908 8,332,975 8,288,137 8,240,257 8,780,616 3,666,380 3,678,012 14.93%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 15.28% 17.40% 18.90% 17.53% 17.79% 13.36% 26.29% -
ROE 3.36% 3.46% 3.56% 3.14% 2.99% 3.19% 0.00% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 54.57 53.00 48.85 46.77 36.60 79.90 64.53 -2.75%
EPS 7.60 7.80 8.00 7.00 6.00 10.00 16.00 -11.65%
DPS 8.00 8.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 2.26 2.31 2.25 2.23 2.01 3.13 0.00 -
Adjusted Per Share Value based on latest NOSH - 8,240,257
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 50.41 48.10 44.09 41.97 35.00 31.90 25.84 11.77%
EPS 7.02 7.26 7.22 6.28 5.74 3.99 6.41 1.52%
DPS 7.39 7.26 3.61 0.00 0.00 0.00 0.00 -
NAPS 2.088 2.0962 2.0308 2.0011 1.922 1.2497 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 6.63 5.47 5.01 3.92 2.37 6.15 10.30 -
P/RPS 12.15 10.32 10.26 8.38 6.47 7.70 15.96 -4.44%
P/EPS 87.24 68.38 62.63 56.00 39.50 61.50 64.38 5.18%
EY 1.15 1.46 1.60 1.79 2.53 1.63 1.55 -4.84%
DY 1.21 1.46 0.80 0.00 0.00 0.00 0.00 -
P/NAPS 2.93 2.37 2.23 1.76 1.18 1.96 0.00 -
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 30/08/13 30/08/12 23/08/11 25/08/10 27/08/09 09/09/08 - -
Price 6.74 5.99 4.98 4.42 3.11 6.15 0.00 -
P/RPS 12.35 11.30 10.19 9.45 8.50 7.70 0.00 -
P/EPS 88.68 74.88 62.25 63.14 51.83 61.50 0.00 -
EY 1.13 1.34 1.61 1.58 1.93 1.63 0.00 -
DY 1.19 1.34 0.80 0.00 0.00 0.00 0.00 -
P/NAPS 2.98 2.59 2.21 1.98 1.55 1.96 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