[AXIATA] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[AXIATA] AXIATA GROUP BERHAD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 8.93%
YoY- 1.72%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 17,927,508 17,651,617 17,603,746 17,326,976 16,987,504 16,290,420 16,244,864 6.78%
PBT 3,662,812 3,761,794 3,852,173 3,833,836 3,620,536 3,576,599 3,835,004 -3.01%
Tax -961,988 -882,217 -889,545 -1,006,722 -1,040,752 -864,349 -1,054,554 -5.93%
NP 2,700,824 2,879,577 2,962,628 2,827,114 2,579,784 2,712,250 2,780,449 -1.91%
-
NP to SH 2,458,260 2,513,285 2,589,580 2,464,534 2,262,516 2,345,628 2,401,389 1.57%
-
Tax Rate 26.26% 23.45% 23.09% 26.26% 28.75% 24.17% 27.50% -
Total Cost 15,226,684 14,772,040 14,641,118 14,499,862 14,407,720 13,578,170 13,464,414 8.53%
-
Net Worth 20,912,282 19,771,174 16,888,565 20,332,404 16,160,828 19,602,747 19,554,170 4.57%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 2,932,165 900,723 1,408,305 - 1,591,676 - -
Div Payout % - 116.67% 34.78% 57.14% - 67.86% - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 20,912,282 19,771,174 16,888,565 20,332,404 16,160,828 19,602,747 19,554,170 4.57%
NOSH 8,535,625 8,377,616 8,444,282 8,801,907 8,080,414 8,377,242 8,576,390 -0.31%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 15.07% 16.31% 16.83% 16.32% 15.19% 16.65% 17.12% -
ROE 11.76% 12.71% 15.33% 12.12% 14.00% 11.97% 12.28% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 210.03 210.70 208.47 196.85 210.23 194.46 189.41 7.12%
EPS 28.80 30.00 30.53 29.00 26.80 28.00 28.00 1.89%
DPS 0.00 35.00 10.67 16.00 0.00 19.00 0.00 -
NAPS 2.45 2.36 2.00 2.31 2.00 2.34 2.28 4.90%
Adjusted Per Share Value based on latest NOSH - 8,332,975
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 195.25 192.24 191.72 188.71 185.01 177.42 176.92 6.78%
EPS 26.77 27.37 28.20 26.84 24.64 25.55 26.15 1.57%
DPS 0.00 31.93 9.81 15.34 0.00 17.33 0.00 -
NAPS 2.2776 2.1533 1.8393 2.2144 1.7601 2.1349 2.1296 4.57%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 6.60 6.59 6.50 5.47 5.20 5.14 4.60 -
P/RPS 3.14 3.13 3.12 2.78 2.47 2.64 2.43 18.61%
P/EPS 22.92 21.97 21.20 19.54 18.57 18.36 16.43 24.82%
EY 4.36 4.55 4.72 5.12 5.38 5.45 6.09 -19.95%
DY 0.00 5.31 1.64 2.93 0.00 3.70 0.00 -
P/NAPS 2.69 2.79 3.25 2.37 2.60 2.20 2.02 21.02%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 22/05/13 21/02/13 29/11/12 30/08/12 22/05/12 23/02/12 30/11/11 -
Price 6.96 6.33 5.91 5.99 5.38 5.09 5.10 -
P/RPS 3.31 3.00 2.83 3.04 2.56 2.62 2.69 14.81%
P/EPS 24.17 21.10 19.27 21.39 19.21 18.18 18.21 20.75%
EY 4.14 4.74 5.19 4.67 5.20 5.50 5.49 -17.13%
DY 0.00 5.53 1.80 2.67 0.00 3.73 0.00 -
P/NAPS 2.84 2.68 2.96 2.59 2.69 2.18 2.24 17.12%

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