[AXIATA] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[AXIATA] AXIATA GROUP BERHAD
Announcement Date
22-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -3.54%
YoY- 3.15%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 17,651,617 17,603,746 17,326,976 16,987,504 16,290,420 16,244,864 15,978,282 6.83%
PBT 3,761,794 3,852,173 3,833,836 3,620,536 3,576,599 3,835,004 3,825,876 -1.11%
Tax -882,217 -889,545 -1,006,722 -1,040,752 -864,349 -1,054,554 -1,013,484 -8.79%
NP 2,879,577 2,962,628 2,827,114 2,579,784 2,712,250 2,780,449 2,812,392 1.57%
-
NP to SH 2,513,285 2,589,580 2,464,534 2,262,516 2,345,628 2,401,389 2,422,832 2.46%
-
Tax Rate 23.45% 23.09% 26.26% 28.75% 24.17% 27.50% 26.49% -
Total Cost 14,772,040 14,641,118 14,499,862 14,407,720 13,578,170 13,464,414 13,165,890 7.93%
-
Net Worth 19,771,174 16,888,565 20,332,404 16,160,828 19,602,747 19,554,170 19,469,185 1.02%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 2,932,165 900,723 1,408,305 - 1,591,676 - 692,237 160.64%
Div Payout % 116.67% 34.78% 57.14% - 67.86% - 28.57% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 19,771,174 16,888,565 20,332,404 16,160,828 19,602,747 19,554,170 19,469,185 1.02%
NOSH 8,377,616 8,444,282 8,801,907 8,080,414 8,377,242 8,576,390 8,652,971 -2.12%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 16.31% 16.83% 16.32% 15.19% 16.65% 17.12% 17.60% -
ROE 12.71% 15.33% 12.12% 14.00% 11.97% 12.28% 12.44% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 210.70 208.47 196.85 210.23 194.46 189.41 184.66 9.14%
EPS 30.00 30.53 29.00 26.80 28.00 28.00 28.00 4.68%
DPS 35.00 10.67 16.00 0.00 19.00 0.00 8.00 166.30%
NAPS 2.36 2.00 2.31 2.00 2.34 2.28 2.25 3.21%
Adjusted Per Share Value based on latest NOSH - 8,080,414
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 192.22 191.70 188.69 184.99 177.40 176.91 174.00 6.83%
EPS 27.37 28.20 26.84 24.64 25.54 26.15 26.38 2.47%
DPS 31.93 9.81 15.34 0.00 17.33 0.00 7.54 160.60%
NAPS 2.1531 1.8392 2.2142 1.7599 2.1347 2.1294 2.1202 1.02%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 6.59 6.50 5.47 5.20 5.14 4.60 5.01 -
P/RPS 3.13 3.12 2.78 2.47 2.64 2.43 2.71 10.03%
P/EPS 21.97 21.20 19.54 18.57 18.36 16.43 17.89 14.60%
EY 4.55 4.72 5.12 5.38 5.45 6.09 5.59 -12.76%
DY 5.31 1.64 2.93 0.00 3.70 0.00 1.60 121.68%
P/NAPS 2.79 3.25 2.37 2.60 2.20 2.02 2.23 16.03%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 21/02/13 29/11/12 30/08/12 22/05/12 23/02/12 30/11/11 23/08/11 -
Price 6.33 5.91 5.99 5.38 5.09 5.10 4.98 -
P/RPS 3.00 2.83 3.04 2.56 2.62 2.69 2.70 7.24%
P/EPS 21.10 19.27 21.39 19.21 18.18 18.21 17.79 11.99%
EY 4.74 5.19 4.67 5.20 5.50 5.49 5.62 -10.68%
DY 5.53 1.80 2.67 0.00 3.73 0.00 1.61 126.79%
P/NAPS 2.68 2.96 2.59 2.69 2.18 2.24 2.21 13.65%

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