[AXIATA] YoY TTM Result on 31-Dec-2008 [#4]

Stock
[AXIATA] AXIATA GROUP BERHAD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -67.52%
YoY- -67.52%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 16,433,948 15,620,674 13,312,187 11,347,711 8,789,571 16.92%
PBT 3,576,599 3,205,738 2,666,221 905,816 1,968,060 16.09%
Tax -864,349 -1,089,158 -910,313 -434,723 -373,313 23.33%
NP 2,712,250 2,116,580 1,755,908 471,093 1,594,747 14.18%
-
NP to SH 2,345,628 1,770,379 1,652,682 497,983 1,533,101 11.20%
-
Tax Rate 24.17% 33.98% 34.14% 47.99% 18.97% -
Total Cost 13,721,698 13,504,094 11,556,279 10,876,618 7,194,824 17.50%
-
Net Worth 20,694,267 20,370,720 17,147,264 11,004,267 9,393,167 21.81%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 1,692,990 - - - - -
Div Payout % 72.18% - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 20,694,267 20,370,720 17,147,264 11,004,267 9,393,167 21.81%
NOSH 9,076,433 9,176,000 7,975,471 3,680,357 3,466,113 27.18%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 16.50% 13.55% 13.19% 4.15% 18.14% -
ROE 11.33% 8.69% 9.64% 4.53% 16.32% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 181.06 170.23 166.91 308.33 253.59 -8.07%
EPS 25.84 19.29 20.72 13.53 44.23 -12.56%
DPS 18.65 0.00 0.00 0.00 0.00 -
NAPS 2.28 2.22 2.15 2.99 2.71 -4.22%
Adjusted Per Share Value based on latest NOSH - 3,680,357
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 178.96 170.11 144.97 123.58 95.72 16.92%
EPS 25.54 19.28 18.00 5.42 16.70 11.19%
DPS 18.44 0.00 0.00 0.00 0.00 -
NAPS 2.2536 2.2184 1.8673 1.1984 1.0229 21.81%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 5.14 4.75 3.05 3.62 11.20 -
P/RPS 2.84 2.79 1.83 1.17 4.42 -10.46%
P/EPS 19.89 24.62 14.72 26.75 25.32 -5.85%
EY 5.03 4.06 6.79 3.74 3.95 6.22%
DY 3.63 0.00 0.00 0.00 0.00 -
P/NAPS 2.25 2.14 1.42 1.21 4.13 -14.07%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 23/02/12 23/02/11 24/02/10 26/02/09 - -
Price 5.09 4.95 3.50 3.06 0.00 -
P/RPS 2.81 2.91 2.10 0.99 0.00 -
P/EPS 19.70 25.66 16.89 22.62 0.00 -
EY 5.08 3.90 5.92 4.42 0.00 -
DY 3.66 0.00 0.00 0.00 0.00 -
P/NAPS 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