[AXIATA] QoQ 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- -19.55%
YoY- 4.87%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 4,747,318 4,629,385 4,481,877 4,448,808 4,539,322 4,416,613 4,246,876 7.70%
PBT 918,059 972,711 915,703 872,664 972,212 1,011,784 905,134 0.94%
Tax -148,278 -265,448 -240,497 -215,058 -163,798 -243,173 -260,188 -31.23%
NP 769,781 707,263 675,206 657,606 808,414 768,611 644,946 12.50%
-
NP to SH 715,047 644,777 614,565 571,100 709,918 666,638 565,629 16.89%
-
Tax Rate 16.15% 27.29% 26.26% 24.64% 16.85% 24.03% 28.75% -
Total Cost 3,977,537 3,922,122 3,806,671 3,791,202 3,730,908 3,648,002 3,601,930 6.82%
-
Net Worth 18,897,671 19,173,632 20,912,282 19,254,227 17,747,950 19,249,171 16,160,828 10.98%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - 678,712 - 2,202,814 - 666,638 - -
Div Payout % - 105.26% - 385.71% - 100.00% - -
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 18,897,671 19,173,632 20,912,282 19,254,227 17,747,950 19,249,171 16,160,828 10.98%
NOSH 8,512,464 8,483,908 8,535,625 8,158,571 8,873,975 8,332,975 8,080,414 3.53%
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 16.22% 15.28% 15.07% 14.78% 17.81% 17.40% 15.19% -
ROE 3.78% 3.36% 2.94% 2.97% 4.00% 3.46% 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 55.77 54.57 52.51 54.53 51.15 53.00 52.56 4.02%
EPS 8.40 7.60 7.20 7.00 8.30 7.80 6.70 16.25%
DPS 0.00 8.00 0.00 27.00 0.00 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 51.70 50.42 48.81 48.45 49.44 48.10 46.25 7.70%
EPS 7.79 7.02 6.69 6.22 7.73 7.26 6.16 16.92%
DPS 0.00 7.39 0.00 23.99 0.00 7.26 0.00 -
NAPS 2.0581 2.0882 2.2776 2.097 1.9329 2.0964 1.7601 10.98%
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 12.34 12.15 12.57 12.09 12.71 10.32 9.89 15.88%
P/EPS 81.90 87.24 91.67 94.14 81.25 68.38 74.29 6.71%
EY 1.22 1.15 1.09 1.06 1.23 1.46 1.35 -6.52%
DY 0.00 1.21 0.00 4.10 0.00 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 11.94 12.35 13.26 11.61 11.55 11.30 10.24 10.77%
P/EPS 79.29 88.68 96.67 90.43 73.87 74.88 76.86 2.09%
EY 1.26 1.13 1.03 1.11 1.35 1.34 1.30 -2.06%
DY 0.00 1.19 0.00 4.27 0.00 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