[AXIATA] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[AXIATA] AXIATA GROUP BERHAD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 2.46%
YoY- 2.2%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 18,060,088 18,370,841 18,478,106 18,222,524 17,927,508 17,651,617 17,603,746 1.72%
PBT 4,059,876 3,533,039 3,741,964 3,776,828 3,662,812 3,761,794 3,852,173 3.56%
Tax -1,140,012 -794,462 -872,297 -1,011,890 -961,988 -882,217 -889,545 18.00%
NP 2,919,864 2,738,577 2,869,666 2,764,938 2,700,824 2,879,577 2,962,628 -0.96%
-
NP to SH 2,699,512 2,550,021 2,632,518 2,518,684 2,458,260 2,513,285 2,589,580 2.81%
-
Tax Rate 28.08% 22.49% 23.31% 26.79% 26.26% 23.45% 23.09% -
Total Cost 15,140,224 15,632,264 15,608,440 15,457,586 15,226,684 14,772,040 14,641,118 2.26%
-
Net Worth 20,331,768 19,615,545 18,892,859 19,230,492 20,912,282 19,771,174 16,888,565 13.18%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 1,876,269 907,765 1,361,450 - 2,932,165 900,723 -
Div Payout % - 73.58% 34.48% 54.05% - 116.67% 34.78% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 20,331,768 19,615,545 18,892,859 19,230,492 20,912,282 19,771,174 16,888,565 13.18%
NOSH 8,542,759 8,528,498 8,510,297 8,509,067 8,535,625 8,377,616 8,444,282 0.77%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 16.17% 14.91% 15.53% 15.17% 15.07% 16.31% 16.83% -
ROE 13.28% 13.00% 13.93% 13.10% 11.76% 12.71% 15.33% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 211.41 215.41 217.13 214.15 210.03 210.70 208.47 0.93%
EPS 31.60 29.90 30.93 29.60 28.80 30.00 30.53 2.32%
DPS 0.00 22.00 10.67 16.00 0.00 35.00 10.67 -
NAPS 2.38 2.30 2.22 2.26 2.45 2.36 2.00 12.30%
Adjusted Per Share Value based on latest NOSH - 8,483,908
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 196.67 200.06 201.23 198.44 195.23 192.22 191.70 1.72%
EPS 29.40 27.77 28.67 27.43 26.77 27.37 28.20 2.81%
DPS 0.00 20.43 9.89 14.83 0.00 31.93 9.81 -
NAPS 2.2141 2.1361 2.0574 2.0942 2.2773 2.1531 1.8392 13.17%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 6.67 6.90 6.88 6.63 6.60 6.59 6.50 -
P/RPS 3.16 3.20 3.17 3.10 3.14 3.13 3.12 0.85%
P/EPS 21.11 23.08 22.24 22.40 22.92 21.97 21.20 -0.28%
EY 4.74 4.33 4.50 4.46 4.36 4.55 4.72 0.28%
DY 0.00 3.19 1.55 2.41 0.00 5.31 1.64 -
P/NAPS 2.80 3.00 3.10 2.93 2.69 2.79 3.25 -9.46%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 27/05/14 03/03/14 27/11/13 30/08/13 22/05/13 21/02/13 29/11/12 -
Price 6.89 6.57 6.66 6.74 6.96 6.33 5.91 -
P/RPS 3.26 3.05 3.07 3.15 3.31 3.00 2.83 9.89%
P/EPS 21.80 21.97 21.53 22.77 24.17 21.10 19.27 8.57%
EY 4.59 4.55 4.64 4.39 4.14 4.74 5.19 -7.87%
DY 0.00 3.35 1.60 2.37 0.00 5.53 1.80 -
P/NAPS 2.89 2.86 3.00 2.98 2.84 2.68 2.96 -1.58%

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