[AXIATA] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[AXIATA] AXIATA GROUP BERHAD
Announcement Date
30-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -0.89%
YoY- -15.74%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 17,326,976 16,987,504 16,290,420 16,244,864 15,978,282 15,761,528 15,620,674 7.16%
PBT 3,833,836 3,620,536 3,576,599 3,835,004 3,825,876 3,608,840 3,205,738 12.68%
Tax -1,006,722 -1,040,752 -864,349 -1,054,554 -1,013,484 -1,044,244 -1,089,158 -5.11%
NP 2,827,114 2,579,784 2,712,250 2,780,449 2,812,392 2,564,596 2,116,580 21.30%
-
NP to SH 2,464,534 2,262,516 2,345,628 2,401,389 2,422,832 2,193,460 1,770,379 24.70%
-
Tax Rate 26.26% 28.75% 24.17% 27.50% 26.49% 28.94% 33.98% -
Total Cost 14,499,862 14,407,720 13,578,170 13,464,414 13,165,890 13,196,932 13,504,094 4.86%
-
Net Worth 20,332,404 16,160,828 19,602,747 19,554,170 19,469,185 20,746,475 18,715,435 5.68%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 1,408,305 - 1,591,676 - 692,237 - 843,037 40.83%
Div Payout % 57.14% - 67.86% - 28.57% - 47.62% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 20,332,404 16,160,828 19,602,747 19,554,170 19,469,185 20,746,475 18,715,435 5.68%
NOSH 8,801,907 8,080,414 8,377,242 8,576,390 8,652,971 9,139,416 8,430,376 2.91%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 16.32% 15.19% 16.65% 17.12% 17.60% 16.27% 13.55% -
ROE 12.12% 14.00% 11.97% 12.28% 12.44% 10.57% 9.46% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 196.85 210.23 194.46 189.41 184.66 172.46 185.29 4.12%
EPS 29.00 26.80 28.00 28.00 28.00 24.00 21.00 24.03%
DPS 16.00 0.00 19.00 0.00 8.00 0.00 10.00 36.83%
NAPS 2.31 2.00 2.34 2.28 2.25 2.27 2.22 2.68%
Adjusted Per Share Value based on latest NOSH - 8,423,228
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 188.69 184.99 177.40 176.91 174.00 171.64 170.11 7.16%
EPS 26.84 24.64 25.54 26.15 26.38 23.89 19.28 24.70%
DPS 15.34 0.00 17.33 0.00 7.54 0.00 9.18 40.86%
NAPS 2.2142 1.7599 2.1347 2.1294 2.1202 2.2593 2.0381 5.68%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 5.47 5.20 5.14 4.60 5.01 4.79 4.75 -
P/RPS 2.78 2.47 2.64 2.43 2.71 2.78 2.56 5.65%
P/EPS 19.54 18.57 18.36 16.43 17.89 19.96 22.62 -9.30%
EY 5.12 5.38 5.45 6.09 5.59 5.01 4.42 10.30%
DY 2.93 0.00 3.70 0.00 1.60 0.00 2.11 24.49%
P/NAPS 2.37 2.60 2.20 2.02 2.23 2.11 2.14 7.04%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 22/05/12 23/02/12 30/11/11 23/08/11 31/05/11 23/02/11 -
Price 5.99 5.38 5.09 5.10 4.98 5.00 4.95 -
P/RPS 3.04 2.56 2.62 2.69 2.70 2.90 2.67 9.04%
P/EPS 21.39 19.21 18.18 18.21 17.79 20.83 23.57 -6.27%
EY 4.67 5.20 5.50 5.49 5.62 4.80 4.24 6.65%
DY 2.67 0.00 3.73 0.00 1.61 0.00 2.02 20.46%
P/NAPS 2.59 2.69 2.18 2.24 2.21 2.20 2.23 10.50%

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