[AXIATA] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[AXIATA] AXIATA GROUP BERHAD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 5.07%
YoY- 7.84%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 18,222,524 17,927,508 17,651,617 17,603,746 17,326,976 16,987,504 16,290,420 7.76%
PBT 3,776,828 3,662,812 3,761,794 3,852,173 3,833,836 3,620,536 3,576,599 3.70%
Tax -1,011,890 -961,988 -882,217 -889,545 -1,006,722 -1,040,752 -864,349 11.08%
NP 2,764,938 2,700,824 2,879,577 2,962,628 2,827,114 2,579,784 2,712,250 1.29%
-
NP to SH 2,518,684 2,458,260 2,513,285 2,589,580 2,464,534 2,262,516 2,345,628 4.86%
-
Tax Rate 26.79% 26.26% 23.45% 23.09% 26.26% 28.75% 24.17% -
Total Cost 15,457,586 15,226,684 14,772,040 14,641,118 14,499,862 14,407,720 13,578,170 9.03%
-
Net Worth 19,230,492 20,912,282 19,771,174 16,888,565 20,332,404 16,160,828 19,602,747 -1.27%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 1,361,450 - 2,932,165 900,723 1,408,305 - 1,591,676 -9.90%
Div Payout % 54.05% - 116.67% 34.78% 57.14% - 67.86% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 19,230,492 20,912,282 19,771,174 16,888,565 20,332,404 16,160,828 19,602,747 -1.27%
NOSH 8,509,067 8,535,625 8,377,616 8,444,282 8,801,907 8,080,414 8,377,242 1.04%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 15.17% 15.07% 16.31% 16.83% 16.32% 15.19% 16.65% -
ROE 13.10% 11.76% 12.71% 15.33% 12.12% 14.00% 11.97% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 214.15 210.03 210.70 208.47 196.85 210.23 194.46 6.64%
EPS 29.60 28.80 30.00 30.53 29.00 26.80 28.00 3.77%
DPS 16.00 0.00 35.00 10.67 16.00 0.00 19.00 -10.83%
NAPS 2.26 2.45 2.36 2.00 2.31 2.00 2.34 -2.29%
Adjusted Per Share Value based on latest NOSH - 8,873,975
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 198.44 195.23 192.22 191.70 188.69 184.99 177.40 7.76%
EPS 27.43 26.77 27.37 28.20 26.84 24.64 25.54 4.87%
DPS 14.83 0.00 31.93 9.81 15.34 0.00 17.33 -9.87%
NAPS 2.0942 2.2773 2.1531 1.8392 2.2142 1.7599 2.1347 -1.27%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 6.63 6.60 6.59 6.50 5.47 5.20 5.14 -
P/RPS 3.10 3.14 3.13 3.12 2.78 2.47 2.64 11.31%
P/EPS 22.40 22.92 21.97 21.20 19.54 18.57 18.36 14.19%
EY 4.46 4.36 4.55 4.72 5.12 5.38 5.45 -12.52%
DY 2.41 0.00 5.31 1.64 2.93 0.00 3.70 -24.87%
P/NAPS 2.93 2.69 2.79 3.25 2.37 2.60 2.20 21.07%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 22/05/13 21/02/13 29/11/12 30/08/12 22/05/12 23/02/12 -
Price 6.74 6.96 6.33 5.91 5.99 5.38 5.09 -
P/RPS 3.15 3.31 3.00 2.83 3.04 2.56 2.62 13.08%
P/EPS 22.77 24.17 21.10 19.27 21.39 19.21 18.18 16.20%
EY 4.39 4.14 4.74 5.19 4.67 5.20 5.50 -13.96%
DY 2.37 0.00 5.53 1.80 2.67 0.00 3.73 -26.11%
P/NAPS 2.98 2.84 2.68 2.96 2.59 2.69 2.18 23.19%

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