[AXIATA] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[AXIATA] AXIATA GROUP BERHAD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 56.78%
YoY- 1.66%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 9,245,455 4,515,022 18,370,841 13,858,580 9,111,262 4,481,877 17,651,617 -35.09%
PBT 1,540,850 1,014,969 3,533,039 2,806,473 1,888,414 915,703 3,761,794 -44.93%
Tax -407,008 -285,003 -794,462 -654,223 -505,945 -240,497 -882,217 -40.37%
NP 1,133,842 729,966 2,738,577 2,152,250 1,382,469 675,206 2,879,577 -46.36%
-
NP to SH 1,129,890 674,878 2,550,021 1,974,389 1,259,342 614,565 2,513,285 -41.40%
-
Tax Rate 26.41% 28.08% 22.49% 23.31% 26.79% 26.26% 23.45% -
Total Cost 8,111,613 3,785,056 15,632,264 11,706,330 7,728,793 3,806,671 14,772,040 -33.01%
-
Net Worth 19,454,401 20,331,768 19,615,545 18,892,859 19,230,492 20,912,282 19,771,174 -1.07%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 685,617 - 1,876,269 680,823 680,725 - 2,932,165 -62.14%
Div Payout % 60.68% - 73.58% 34.48% 54.05% - 116.67% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 19,454,401 20,331,768 19,615,545 18,892,859 19,230,492 20,912,282 19,771,174 -1.07%
NOSH 8,570,221 8,542,759 8,528,498 8,510,297 8,509,067 8,535,625 8,377,616 1.53%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 12.26% 16.17% 14.91% 15.53% 15.17% 15.07% 16.31% -
ROE 5.81% 3.32% 13.00% 10.45% 6.55% 2.94% 12.71% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 107.88 52.85 215.41 162.84 107.08 52.51 210.70 -36.07%
EPS 13.20 7.90 29.90 23.20 14.80 7.20 30.00 -42.23%
DPS 8.00 0.00 22.00 8.00 8.00 0.00 35.00 -62.71%
NAPS 2.27 2.38 2.30 2.22 2.26 2.45 2.36 -2.56%
Adjusted Per Share Value based on latest NOSH - 8,512,464
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 100.68 49.17 200.06 150.92 99.22 48.81 192.22 -35.09%
EPS 12.30 7.35 27.77 21.50 13.71 6.69 27.37 -41.41%
DPS 7.47 0.00 20.43 7.41 7.41 0.00 31.93 -62.13%
NAPS 2.1186 2.2141 2.1361 2.0574 2.0942 2.2773 2.1531 -1.07%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 6.97 6.67 6.90 6.88 6.63 6.60 6.59 -
P/RPS 6.46 12.62 3.20 4.22 6.19 12.57 3.13 62.31%
P/EPS 52.87 84.43 23.08 29.66 44.80 91.67 21.97 79.86%
EY 1.89 1.18 4.33 3.37 2.23 1.09 4.55 -44.41%
DY 1.15 0.00 3.19 1.16 1.21 0.00 5.31 -64.03%
P/NAPS 3.07 2.80 3.00 3.10 2.93 2.69 2.79 6.60%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 27/05/14 03/03/14 27/11/13 30/08/13 22/05/13 21/02/13 -
Price 6.94 6.89 6.57 6.66 6.74 6.96 6.33 -
P/RPS 6.43 13.04 3.05 4.09 6.29 13.26 3.00 66.46%
P/EPS 52.64 87.22 21.97 28.71 45.54 96.67 21.10 84.25%
EY 1.90 1.15 4.55 3.48 2.20 1.03 4.74 -45.72%
DY 1.15 0.00 3.35 1.20 1.19 0.00 5.53 -65.00%
P/NAPS 3.06 2.89 2.86 3.00 2.98 2.84 2.68 9.26%

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