[AXIATA] QoQ Quarter Result on 30-Jun-2012 [#2]

Stock
[AXIATA] AXIATA GROUP BERHAD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 17.86%
YoY- 0.54%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 4,481,877 4,448,808 4,539,322 4,416,613 4,246,876 4,250,300 4,194,507 4.51%
PBT 915,703 872,664 972,212 1,011,784 905,134 700,346 963,315 -3.31%
Tax -240,497 -215,058 -163,798 -243,173 -260,188 -73,433 -284,174 -10.51%
NP 675,206 657,606 808,414 768,611 644,946 626,913 679,141 -0.38%
-
NP to SH 614,565 571,100 709,918 666,638 565,629 544,586 589,626 2.79%
-
Tax Rate 26.26% 24.64% 16.85% 24.03% 28.75% 10.49% 29.50% -
Total Cost 3,806,671 3,791,202 3,730,908 3,648,002 3,601,930 3,623,387 3,515,366 5.44%
-
Net Worth 20,912,282 19,254,227 17,747,950 19,249,171 16,160,828 20,694,267 19,204,960 5.83%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 2,202,814 - 666,638 - 1,361,464 - -
Div Payout % - 385.71% - 100.00% - 250.00% - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 20,912,282 19,254,227 17,747,950 19,249,171 16,160,828 20,694,267 19,204,960 5.83%
NOSH 8,535,625 8,158,571 8,873,975 8,332,975 8,080,414 9,076,433 8,423,228 0.88%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 15.07% 14.78% 17.81% 17.40% 15.19% 14.75% 16.19% -
ROE 2.94% 2.97% 4.00% 3.46% 3.50% 2.63% 3.07% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 52.51 54.53 51.15 53.00 52.56 46.83 49.80 3.59%
EPS 7.20 7.00 8.30 7.80 6.70 6.00 7.00 1.89%
DPS 0.00 27.00 0.00 8.00 0.00 15.00 0.00 -
NAPS 2.45 2.36 2.00 2.31 2.00 2.28 2.28 4.90%
Adjusted Per Share Value based on latest NOSH - 8,332,975
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 48.81 48.45 49.43 48.10 46.25 46.29 45.68 4.51%
EPS 6.69 6.22 7.73 7.26 6.16 5.93 6.42 2.78%
DPS 0.00 23.99 0.00 7.26 0.00 14.83 0.00 -
NAPS 2.2773 2.0968 1.9327 2.0962 1.7599 2.2536 2.0914 5.83%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 6.60 6.59 6.50 5.47 5.20 5.14 4.60 -
P/RPS 12.57 12.09 12.71 10.32 9.89 10.98 9.24 22.75%
P/EPS 91.67 94.14 81.25 68.38 74.29 85.67 65.71 24.82%
EY 1.09 1.06 1.23 1.46 1.35 1.17 1.52 -19.86%
DY 0.00 4.10 0.00 1.46 0.00 2.92 0.00 -
P/NAPS 2.69 2.79 3.25 2.37 2.60 2.25 2.02 21.02%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 22/05/13 21/02/13 29/11/12 30/08/12 22/05/12 23/02/12 30/11/11 -
Price 6.96 6.33 5.91 5.99 5.38 5.09 5.10 -
P/RPS 13.26 11.61 11.55 11.30 10.24 10.87 10.24 18.78%
P/EPS 96.67 90.43 73.87 74.88 76.86 84.83 72.86 20.72%
EY 1.03 1.11 1.35 1.34 1.30 1.18 1.37 -17.30%
DY 0.00 4.27 0.00 1.34 0.00 2.95 0.00 -
P/NAPS 2.84 2.68 2.96 2.59 2.69 2.23 2.24 17.12%

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