[AXIATA] QoQ Cumulative 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- 29.41%
YoY- 7.15%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 13,858,580 9,111,262 4,481,877 17,651,617 13,202,810 8,663,488 4,246,876 119.84%
PBT 2,806,473 1,888,414 915,703 3,761,794 2,889,130 1,916,918 905,134 112.48%
Tax -654,223 -505,945 -240,497 -882,217 -667,159 -503,361 -260,188 84.80%
NP 2,152,250 1,382,469 675,206 2,879,577 2,221,971 1,413,557 644,946 123.14%
-
NP to SH 1,974,389 1,259,342 614,565 2,513,285 1,942,185 1,232,267 565,629 129.93%
-
Tax Rate 23.31% 26.79% 26.26% 23.45% 23.09% 26.26% 28.75% -
Total Cost 11,706,330 7,728,793 3,806,671 14,772,040 10,980,839 7,249,931 3,601,930 119.25%
-
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 680,823 680,725 - 2,932,165 675,542 704,152 - -
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 10.45% 6.55% 2.94% 12.71% 11.50% 6.06% 3.50% -
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 162.84 107.08 52.51 210.70 156.35 98.43 52.56 112.37%
EPS 23.20 14.80 7.20 30.00 22.90 14.50 6.70 128.70%
DPS 8.00 8.00 0.00 35.00 8.00 8.00 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 150.92 99.22 48.81 192.22 143.78 94.34 46.25 119.84%
EPS 21.50 13.71 6.69 27.37 21.15 13.42 6.16 129.91%
DPS 7.41 7.41 0.00 31.93 7.36 7.67 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 4.22 6.19 12.57 3.13 4.16 5.56 9.89 -43.29%
P/EPS 29.66 44.80 91.67 21.97 28.26 39.07 74.29 -45.74%
EY 3.37 2.23 1.09 4.55 3.54 2.56 1.35 83.91%
DY 1.16 1.21 0.00 5.31 1.23 1.46 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 4.09 6.29 13.26 3.00 3.78 6.09 10.24 -45.73%
P/EPS 28.71 45.54 96.67 21.10 25.70 42.79 76.86 -48.10%
EY 3.48 2.20 1.03 4.74 3.89 2.34 1.30 92.67%
DY 1.20 1.19 0.00 5.53 1.35 1.34 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