[AXIATA] QoQ Cumulative 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- -75.89%
YoY- 3.15%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
Cumulative 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 13,202,810 8,663,488 4,246,876 16,290,420 12,183,648 7,989,141 69.23%
PBT 3,761,794 2,889,130 1,916,918 905,134 3,576,599 2,876,253 1,912,938 56.64%
Tax -882,217 -667,159 -503,361 -260,188 -864,349 -790,916 -506,742 44.47%
NP 2,879,577 2,221,971 1,413,557 644,946 2,712,250 2,085,337 1,406,196 60.90%
-
NP to SH 2,513,285 1,942,185 1,232,267 565,629 2,345,628 1,801,042 1,211,416 62.30%
-
Tax Rate 23.45% 23.09% 26.26% 28.75% 24.17% 27.50% 26.49% -
Total Cost 14,772,040 10,980,839 7,249,931 3,601,930 13,578,170 10,098,311 6,582,945 70.98%
-
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 2,932,165 675,542 704,152 - 1,591,676 - 346,118 312.88%
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% 11.50% 6.06% 3.50% 11.97% 9.21% 6.22% -
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 210.70 156.35 98.43 52.56 194.46 142.06 92.33 72.90%
EPS 30.00 22.90 14.50 6.70 28.00 21.00 14.00 65.82%
DPS 35.00 8.00 8.00 0.00 19.00 0.00 4.00 321.84%
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 192.22 143.78 94.34 46.25 177.40 132.68 87.00 69.22%
EPS 27.37 21.15 13.42 6.16 25.54 19.61 13.19 62.32%
DPS 31.93 7.36 7.67 0.00 17.33 0.00 3.77 312.81%
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 4.16 5.56 9.89 2.64 3.24 5.43 -30.62%
P/EPS 21.97 28.26 39.07 74.29 18.36 21.90 35.79 -27.66%
EY 4.55 3.54 2.56 1.35 5.45 4.57 2.79 38.34%
DY 5.31 1.23 1.46 0.00 3.70 0.00 0.80 251.16%
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 3.78 6.09 10.24 2.62 3.59 5.39 -32.21%
P/EPS 21.10 25.70 42.79 76.86 18.18 24.29 35.57 -29.28%
EY 4.74 3.89 2.34 1.30 5.50 4.12 2.81 41.47%
DY 5.53 1.35 1.34 0.00 3.73 0.00 0.80 260.75%
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