[AXIATA] QoQ Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[AXIATA] AXIATA GROUP BERHAD
Announcement Date
23-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 10.46%
YoY- -19.15%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 16,987,504 16,290,420 16,244,864 15,978,282 15,761,528 15,620,674 15,471,945 6.42%
PBT 3,620,536 3,576,599 3,835,004 3,825,876 3,608,840 3,205,738 4,310,017 -10.96%
Tax -1,040,752 -864,349 -1,054,554 -1,013,484 -1,044,244 -1,089,158 -1,140,234 -5.89%
NP 2,579,784 2,712,250 2,780,449 2,812,392 2,564,596 2,116,580 3,169,782 -12.81%
-
NP to SH 2,262,516 2,345,628 2,401,389 2,422,832 2,193,460 1,770,379 2,849,892 -14.24%
-
Tax Rate 28.75% 24.17% 27.50% 26.49% 28.94% 33.98% 26.46% -
Total Cost 14,407,720 13,578,170 13,464,414 13,165,890 13,196,932 13,504,094 12,302,162 11.09%
-
Net Worth 16,160,828 19,602,747 19,554,170 19,469,185 20,746,475 18,715,435 19,493,261 -11.73%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 1,591,676 - 692,237 - 843,037 - -
Div Payout % - 67.86% - 28.57% - 47.62% - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 16,160,828 19,602,747 19,554,170 19,469,185 20,746,475 18,715,435 19,493,261 -11.73%
NOSH 8,080,414 8,377,242 8,576,390 8,652,971 9,139,416 8,430,376 8,549,676 -3.69%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 15.19% 16.65% 17.12% 17.60% 16.27% 13.55% 20.49% -
ROE 14.00% 11.97% 12.28% 12.44% 10.57% 9.46% 14.62% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 210.23 194.46 189.41 184.66 172.46 185.29 180.97 10.49%
EPS 26.80 28.00 28.00 28.00 24.00 21.00 33.33 -13.51%
DPS 0.00 19.00 0.00 8.00 0.00 10.00 0.00 -
NAPS 2.00 2.34 2.28 2.25 2.27 2.22 2.28 -8.35%
Adjusted Per Share Value based on latest NOSH - 8,288,137
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 185.01 177.42 176.92 174.02 171.66 170.12 168.50 6.42%
EPS 24.64 25.55 26.15 26.39 23.89 19.28 31.04 -14.25%
DPS 0.00 17.33 0.00 7.54 0.00 9.18 0.00 -
NAPS 1.7601 2.1349 2.1296 2.1204 2.2595 2.0383 2.123 -11.73%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 5.20 5.14 4.60 5.01 4.79 4.75 4.38 -
P/RPS 2.47 2.64 2.43 2.71 2.78 2.56 2.42 1.37%
P/EPS 18.57 18.36 16.43 17.89 19.96 22.62 13.14 25.90%
EY 5.38 5.45 6.09 5.59 5.01 4.42 7.61 -20.62%
DY 0.00 3.70 0.00 1.60 0.00 2.11 0.00 -
P/NAPS 2.60 2.20 2.02 2.23 2.11 2.14 1.92 22.37%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 22/05/12 23/02/12 30/11/11 23/08/11 31/05/11 23/02/11 24/11/10 -
Price 5.38 5.09 5.10 4.98 5.00 4.95 4.49 -
P/RPS 2.56 2.62 2.69 2.70 2.90 2.67 2.48 2.13%
P/EPS 19.21 18.18 18.21 17.79 20.83 23.57 13.47 26.67%
EY 5.20 5.50 5.49 5.62 4.80 4.24 7.42 -21.08%
DY 0.00 3.73 0.00 1.61 0.00 2.02 0.00 -
P/NAPS 2.69 2.18 2.24 2.21 2.20 2.23 1.97 23.05%

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