[AXIATA] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[AXIATA] AXIATA GROUP BERHAD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 1.95%
YoY- 8.44%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 18,370,841 18,307,388 18,099,392 17,886,620 17,651,619 17,453,111 17,108,296 4.84%
PBT 3,533,039 3,679,137 3,733,290 3,772,363 3,761,794 3,589,476 3,580,579 -0.88%
Tax -794,462 -869,281 -884,801 -862,526 -882,217 -740,592 -860,968 -5.20%
NP 2,738,577 2,809,856 2,848,489 2,909,837 2,879,577 2,848,884 2,719,611 0.46%
-
NP to SH 2,550,021 2,545,489 2,540,360 2,562,221 2,513,285 2,486,771 2,366,479 5.09%
-
Tax Rate 22.49% 23.63% 23.70% 22.86% 23.45% 20.63% 24.05% -
Total Cost 15,632,264 15,497,532 15,250,903 14,976,783 14,772,042 14,604,227 14,388,685 5.66%
-
Net Worth 19,760,501 18,897,671 19,173,632 20,912,282 16,317,142 17,747,950 19,249,171 1.75%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 1,881,525 2,881,526 2,881,526 2,869,452 2,869,452 2,028,102 2,028,102 -4.86%
Div Payout % 73.78% 113.20% 113.43% 111.99% 114.17% 81.56% 85.70% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 19,760,501 18,897,671 19,173,632 20,912,282 16,317,142 17,747,950 19,249,171 1.75%
NOSH 8,591,522 8,512,464 8,483,908 8,535,625 8,158,571 8,873,975 8,332,975 2.05%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 14.91% 15.35% 15.74% 16.27% 16.31% 16.32% 15.90% -
ROE 12.90% 13.47% 13.25% 12.25% 15.40% 14.01% 12.29% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 213.83 215.07 213.34 209.55 216.36 196.68 205.31 2.74%
EPS 29.68 29.90 29.94 30.02 30.81 28.02 28.40 2.97%
DPS 22.00 33.85 33.96 33.62 35.17 22.85 24.34 -6.49%
NAPS 2.30 2.22 2.26 2.45 2.00 2.00 2.31 -0.28%
Adjusted Per Share Value based on latest NOSH - 8,535,625
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 200.06 199.37 197.10 194.78 192.22 190.06 186.31 4.84%
EPS 27.77 27.72 27.66 27.90 27.37 27.08 25.77 5.09%
DPS 20.49 31.38 31.38 31.25 31.25 22.09 22.09 -4.87%
NAPS 2.1519 2.0579 2.088 2.2773 1.7769 1.9327 2.0962 1.75%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 6.90 6.88 6.63 6.60 6.59 6.50 5.47 -
P/RPS 3.23 3.20 3.11 3.15 3.05 3.30 2.66 13.77%
P/EPS 23.25 23.01 22.14 21.99 21.39 23.20 19.26 13.33%
EY 4.30 4.35 4.52 4.55 4.67 4.31 5.19 -11.75%
DY 3.19 4.92 5.12 5.09 5.34 3.52 4.45 -19.85%
P/NAPS 3.00 3.10 2.93 2.69 3.30 3.25 2.37 16.96%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 03/03/14 27/11/13 30/08/13 22/05/13 21/02/13 29/11/12 30/08/12 -
Price 6.57 6.66 6.74 6.96 6.33 5.91 5.99 -
P/RPS 3.07 3.10 3.16 3.32 2.93 3.00 2.92 3.38%
P/EPS 22.14 22.27 22.51 23.19 20.55 21.09 21.09 3.28%
EY 4.52 4.49 4.44 4.31 4.87 4.74 4.74 -3.11%
DY 3.35 5.08 5.04 4.83 5.56 3.87 4.06 -11.99%
P/NAPS 2.86 3.00 2.98 2.84 3.17 2.96 2.59 6.81%

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