[AXIATA] QoQ Quarter Result on 31-Dec-2011 [#4]

Stock
[AXIATA] AXIATA GROUP BERHAD
Announcement Date
23-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -7.64%
YoY- 248.37%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 4,539,322 4,416,613 4,246,876 4,250,300 4,194,507 4,048,759 3,940,382 9.86%
PBT 972,212 1,011,784 905,134 700,346 963,315 1,010,728 902,210 5.09%
Tax -163,798 -243,173 -260,188 -73,433 -284,174 -245,681 -261,061 -26.64%
NP 808,414 768,611 644,946 626,913 679,141 765,047 641,149 16.66%
-
NP to SH 709,918 666,638 565,629 544,586 589,626 663,051 548,365 18.72%
-
Tax Rate 16.85% 24.03% 28.75% 10.49% 29.50% 24.31% 28.94% -
Total Cost 3,730,908 3,648,002 3,601,930 3,623,387 3,515,366 3,283,712 3,299,233 8.51%
-
Net Worth 17,747,950 19,249,171 16,160,828 20,694,267 19,204,960 18,648,309 20,746,475 -9.85%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - 666,638 - 1,361,464 - 331,525 - -
Div Payout % - 100.00% - 250.00% - 50.00% - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 17,747,950 19,249,171 16,160,828 20,694,267 19,204,960 18,648,309 20,746,475 -9.85%
NOSH 8,873,975 8,332,975 8,080,414 9,076,433 8,423,228 8,288,137 9,139,416 -1.94%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 17.81% 17.40% 15.19% 14.75% 16.19% 18.90% 16.27% -
ROE 4.00% 3.46% 3.50% 2.63% 3.07% 3.56% 2.64% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 51.15 53.00 52.56 46.83 49.80 48.85 43.11 12.04%
EPS 8.30 7.80 6.70 6.00 7.00 8.00 6.00 24.07%
DPS 0.00 8.00 0.00 15.00 0.00 4.00 0.00 -
NAPS 2.00 2.31 2.00 2.28 2.28 2.25 2.27 -8.07%
Adjusted Per Share Value based on latest NOSH - 9,076,433
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 49.43 48.10 46.25 46.29 45.68 44.09 42.91 9.86%
EPS 7.73 7.26 6.16 5.93 6.42 7.22 5.97 18.74%
DPS 0.00 7.26 0.00 14.83 0.00 3.61 0.00 -
NAPS 1.9327 2.0962 1.7599 2.2536 2.0914 2.0308 2.2593 -9.86%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 6.50 5.47 5.20 5.14 4.60 5.01 4.79 -
P/RPS 12.71 10.32 9.89 10.98 9.24 10.26 11.11 9.35%
P/EPS 81.25 68.38 74.29 85.67 65.71 62.63 79.83 1.17%
EY 1.23 1.46 1.35 1.17 1.52 1.60 1.25 -1.06%
DY 0.00 1.46 0.00 2.92 0.00 0.80 0.00 -
P/NAPS 3.25 2.37 2.60 2.25 2.02 2.23 2.11 33.26%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 29/11/12 30/08/12 22/05/12 23/02/12 30/11/11 23/08/11 31/05/11 -
Price 5.91 5.99 5.38 5.09 5.10 4.98 5.00 -
P/RPS 11.55 11.30 10.24 10.87 10.24 10.19 11.60 -0.28%
P/EPS 73.87 74.88 76.86 84.83 72.86 62.25 83.33 -7.69%
EY 1.35 1.34 1.30 1.18 1.37 1.61 1.20 8.14%
DY 0.00 1.34 0.00 2.95 0.00 0.80 0.00 -
P/NAPS 2.96 2.59 2.69 2.23 2.24 2.21 2.20 21.80%

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