[AXIATA] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[AXIATA] AXIATA GROUP BERHAD
Announcement Date
23-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 30.24%
YoY- 32.49%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 13,202,810 8,663,488 4,246,876 16,290,420 12,183,648 7,989,141 3,940,382 123.42%
PBT 2,889,130 1,916,918 905,134 3,576,599 2,876,253 1,912,938 902,210 116.79%
Tax -667,159 -503,361 -260,188 -864,349 -790,916 -506,742 -261,061 86.60%
NP 2,221,971 1,413,557 644,946 2,712,250 2,085,337 1,406,196 641,149 128.49%
-
NP to SH 1,942,185 1,232,267 565,629 2,345,628 1,801,042 1,211,416 548,365 131.81%
-
Tax Rate 23.09% 26.26% 28.75% 24.17% 27.50% 26.49% 28.94% -
Total Cost 10,980,839 7,249,931 3,601,930 13,578,170 10,098,311 6,582,945 3,299,233 122.43%
-
Net Worth 16,888,565 20,332,404 16,160,828 19,602,747 19,554,170 19,469,185 20,746,475 -12.78%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 675,542 704,152 - 1,591,676 - 346,118 - -
Div Payout % 34.78% 57.14% - 67.86% - 28.57% - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 16,888,565 20,332,404 16,160,828 19,602,747 19,554,170 19,469,185 20,746,475 -12.78%
NOSH 8,444,282 8,801,907 8,080,414 8,377,242 8,576,390 8,652,971 9,139,416 -5.12%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 16.83% 16.32% 15.19% 16.65% 17.12% 17.60% 16.27% -
ROE 11.50% 6.06% 3.50% 11.97% 9.21% 6.22% 2.64% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 156.35 98.43 52.56 194.46 142.06 92.33 43.11 135.50%
EPS 22.90 14.50 6.70 28.00 21.00 14.00 6.00 143.62%
DPS 8.00 8.00 0.00 19.00 0.00 4.00 0.00 -
NAPS 2.00 2.31 2.00 2.34 2.28 2.25 2.27 -8.07%
Adjusted Per Share Value based on latest NOSH - 9,076,433
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 143.78 94.34 46.25 177.40 132.68 87.00 42.91 123.42%
EPS 21.15 13.42 6.16 25.54 19.61 13.19 5.97 131.85%
DPS 7.36 7.67 0.00 17.33 0.00 3.77 0.00 -
NAPS 1.8392 2.2142 1.7599 2.1347 2.1294 2.1202 2.2593 -12.78%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 6.50 5.47 5.20 5.14 4.60 5.01 4.79 -
P/RPS 4.16 5.56 9.89 2.64 3.24 5.43 11.11 -47.95%
P/EPS 28.26 39.07 74.29 18.36 21.90 35.79 79.83 -49.86%
EY 3.54 2.56 1.35 5.45 4.57 2.79 1.25 99.78%
DY 1.23 1.46 0.00 3.70 0.00 0.80 0.00 -
P/NAPS 3.25 2.37 2.60 2.20 2.02 2.23 2.11 33.26%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 29/11/12 30/08/12 22/05/12 23/02/12 30/11/11 23/08/11 31/05/11 -
Price 5.91 5.99 5.38 5.09 5.10 4.98 5.00 -
P/RPS 3.78 6.09 10.24 2.62 3.59 5.39 11.60 -52.54%
P/EPS 25.70 42.79 76.86 18.18 24.29 35.57 83.33 -54.25%
EY 3.89 2.34 1.30 5.50 4.12 2.81 1.20 118.56%
DY 1.35 1.34 0.00 3.73 0.00 0.80 0.00 -
P/NAPS 2.96 2.59 2.69 2.18 2.24 2.21 2.20 21.80%

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