[AXIATA] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[AXIATA] AXIATA GROUP BERHAD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -75.55%
YoY- 8.65%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 18,370,841 13,858,580 9,111,262 4,481,877 17,651,617 13,202,810 8,663,488 64.82%
PBT 3,533,039 2,806,473 1,888,414 915,703 3,761,794 2,889,130 1,916,918 50.15%
Tax -794,462 -654,223 -505,945 -240,497 -882,217 -667,159 -503,361 35.44%
NP 2,738,577 2,152,250 1,382,469 675,206 2,879,577 2,221,971 1,413,557 55.22%
-
NP to SH 2,550,021 1,974,389 1,259,342 614,565 2,513,285 1,942,185 1,232,267 62.17%
-
Tax Rate 22.49% 23.31% 26.79% 26.26% 23.45% 23.09% 26.26% -
Total Cost 15,632,264 11,706,330 7,728,793 3,806,671 14,772,040 10,980,839 7,249,931 66.66%
-
Net Worth 19,615,545 18,892,859 19,230,492 20,912,282 19,771,174 16,888,565 20,332,404 -2.35%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 1,876,269 680,823 680,725 - 2,932,165 675,542 704,152 91.85%
Div Payout % 73.58% 34.48% 54.05% - 116.67% 34.78% 57.14% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 19,615,545 18,892,859 19,230,492 20,912,282 19,771,174 16,888,565 20,332,404 -2.35%
NOSH 8,528,498 8,510,297 8,509,067 8,535,625 8,377,616 8,444,282 8,801,907 -2.07%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 14.91% 15.53% 15.17% 15.07% 16.31% 16.83% 16.32% -
ROE 13.00% 10.45% 6.55% 2.94% 12.71% 11.50% 6.06% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 215.41 162.84 107.08 52.51 210.70 156.35 98.43 68.32%
EPS 29.90 23.20 14.80 7.20 30.00 22.90 14.50 61.79%
DPS 22.00 8.00 8.00 0.00 35.00 8.00 8.00 95.92%
NAPS 2.30 2.22 2.26 2.45 2.36 2.00 2.31 -0.28%
Adjusted Per Share Value based on latest NOSH - 8,535,625
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 200.06 150.92 99.22 48.81 192.22 143.78 94.34 64.83%
EPS 27.77 21.50 13.71 6.69 27.37 21.15 13.42 62.17%
DPS 20.43 7.41 7.41 0.00 31.93 7.36 7.67 91.81%
NAPS 2.1361 2.0574 2.0942 2.2773 2.1531 1.8392 2.2142 -2.35%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 6.90 6.88 6.63 6.60 6.59 6.50 5.47 -
P/RPS 3.20 4.22 6.19 12.57 3.13 4.16 5.56 -30.73%
P/EPS 23.08 29.66 44.80 91.67 21.97 28.26 39.07 -29.52%
EY 4.33 3.37 2.23 1.09 4.55 3.54 2.56 41.82%
DY 3.19 1.16 1.21 0.00 5.31 1.23 1.46 68.14%
P/NAPS 3.00 3.10 2.93 2.69 2.79 3.25 2.37 16.96%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 03/03/14 27/11/13 30/08/13 22/05/13 21/02/13 29/11/12 30/08/12 -
Price 6.57 6.66 6.74 6.96 6.33 5.91 5.99 -
P/RPS 3.05 4.09 6.29 13.26 3.00 3.78 6.09 -36.85%
P/EPS 21.97 28.71 45.54 96.67 21.10 25.70 42.79 -35.80%
EY 4.55 3.48 2.20 1.03 4.74 3.89 2.34 55.59%
DY 3.35 1.20 1.19 0.00 5.53 1.35 1.34 83.89%
P/NAPS 2.86 3.00 2.98 2.84 2.68 2.96 2.59 6.81%

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