[AXIATA] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[AXIATA] AXIATA GROUP BERHAD
Announcement Date
21-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -2.95%
YoY- 7.15%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 18,478,106 18,222,524 17,927,508 17,651,617 17,603,746 17,326,976 16,987,504 5.76%
PBT 3,741,964 3,776,828 3,662,812 3,761,794 3,852,173 3,833,836 3,620,536 2.22%
Tax -872,297 -1,011,890 -961,988 -882,217 -889,545 -1,006,722 -1,040,752 -11.09%
NP 2,869,666 2,764,938 2,700,824 2,879,577 2,962,628 2,827,114 2,579,784 7.35%
-
NP to SH 2,632,518 2,518,684 2,458,260 2,513,285 2,589,580 2,464,534 2,262,516 10.61%
-
Tax Rate 23.31% 26.79% 26.26% 23.45% 23.09% 26.26% 28.75% -
Total Cost 15,608,440 15,457,586 15,226,684 14,772,040 14,641,118 14,499,862 14,407,720 5.47%
-
Net Worth 18,892,859 19,230,492 20,912,282 19,771,174 16,888,565 20,332,404 16,160,828 10.96%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 907,765 1,361,450 - 2,932,165 900,723 1,408,305 - -
Div Payout % 34.48% 54.05% - 116.67% 34.78% 57.14% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 18,892,859 19,230,492 20,912,282 19,771,174 16,888,565 20,332,404 16,160,828 10.96%
NOSH 8,510,297 8,509,067 8,535,625 8,377,616 8,444,282 8,801,907 8,080,414 3.51%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 15.53% 15.17% 15.07% 16.31% 16.83% 16.32% 15.19% -
ROE 13.93% 13.10% 11.76% 12.71% 15.33% 12.12% 14.00% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 217.13 214.15 210.03 210.70 208.47 196.85 210.23 2.17%
EPS 30.93 29.60 28.80 30.00 30.53 29.00 26.80 10.01%
DPS 10.67 16.00 0.00 35.00 10.67 16.00 0.00 -
NAPS 2.22 2.26 2.45 2.36 2.00 2.31 2.00 7.19%
Adjusted Per Share Value based on latest NOSH - 8,158,571
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 201.23 198.44 195.23 192.22 191.70 188.69 184.99 5.76%
EPS 28.67 27.43 26.77 27.37 28.20 26.84 24.64 10.61%
DPS 9.89 14.83 0.00 31.93 9.81 15.34 0.00 -
NAPS 2.0574 2.0942 2.2773 2.1531 1.8392 2.2142 1.7599 10.96%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 6.88 6.63 6.60 6.59 6.50 5.47 5.20 -
P/RPS 3.17 3.10 3.14 3.13 3.12 2.78 2.47 18.07%
P/EPS 22.24 22.40 22.92 21.97 21.20 19.54 18.57 12.76%
EY 4.50 4.46 4.36 4.55 4.72 5.12 5.38 -11.21%
DY 1.55 2.41 0.00 5.31 1.64 2.93 0.00 -
P/NAPS 3.10 2.93 2.69 2.79 3.25 2.37 2.60 12.42%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 30/08/13 22/05/13 21/02/13 29/11/12 30/08/12 22/05/12 -
Price 6.66 6.74 6.96 6.33 5.91 5.99 5.38 -
P/RPS 3.07 3.15 3.31 3.00 2.83 3.04 2.56 12.86%
P/EPS 21.53 22.77 24.17 21.10 19.27 21.39 19.21 7.88%
EY 4.64 4.39 4.14 4.74 5.19 4.67 5.20 -7.30%
DY 1.60 2.37 0.00 5.53 1.80 2.67 0.00 -
P/NAPS 3.00 2.98 2.84 2.68 2.96 2.59 2.69 7.53%

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