[AXIATA] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[AXIATA] AXIATA GROUP BERHAD
Announcement Date
22-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 3.86%
YoY- 3.15%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 4,448,808 4,539,322 4,416,613 4,246,876 4,250,300 4,194,507 4,048,759 6.45%
PBT 872,664 972,212 1,011,784 905,134 700,346 963,315 1,010,728 -9.28%
Tax -215,058 -163,798 -243,173 -260,188 -73,433 -284,174 -245,681 -8.45%
NP 657,606 808,414 768,611 644,946 626,913 679,141 765,047 -9.55%
-
NP to SH 571,100 709,918 666,638 565,629 544,586 589,626 663,051 -9.43%
-
Tax Rate 24.64% 16.85% 24.03% 28.75% 10.49% 29.50% 24.31% -
Total Cost 3,791,202 3,730,908 3,648,002 3,601,930 3,623,387 3,515,366 3,283,712 10.00%
-
Net Worth 19,254,227 17,747,950 19,249,171 16,160,828 20,694,267 19,204,960 18,648,309 2.14%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 2,202,814 - 666,638 - 1,361,464 - 331,525 251.41%
Div Payout % 385.71% - 100.00% - 250.00% - 50.00% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 19,254,227 17,747,950 19,249,171 16,160,828 20,694,267 19,204,960 18,648,309 2.14%
NOSH 8,158,571 8,873,975 8,332,975 8,080,414 9,076,433 8,423,228 8,288,137 -1.04%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 14.78% 17.81% 17.40% 15.19% 14.75% 16.19% 18.90% -
ROE 2.97% 4.00% 3.46% 3.50% 2.63% 3.07% 3.56% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 54.53 51.15 53.00 52.56 46.83 49.80 48.85 7.57%
EPS 7.00 8.30 7.80 6.70 6.00 7.00 8.00 -8.48%
DPS 27.00 0.00 8.00 0.00 15.00 0.00 4.00 255.10%
NAPS 2.36 2.00 2.31 2.00 2.28 2.28 2.25 3.21%
Adjusted Per Share Value based on latest NOSH - 8,080,414
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 48.45 49.44 48.10 46.25 46.29 45.68 44.09 6.45%
EPS 6.22 7.73 7.26 6.16 5.93 6.42 7.22 -9.42%
DPS 23.99 0.00 7.26 0.00 14.83 0.00 3.61 251.44%
NAPS 2.097 1.9329 2.0964 1.7601 2.2538 2.0916 2.031 2.14%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 6.59 6.50 5.47 5.20 5.14 4.60 5.01 -
P/RPS 12.09 12.71 10.32 9.89 10.98 9.24 10.26 11.50%
P/EPS 94.14 81.25 68.38 74.29 85.67 65.71 62.63 31.05%
EY 1.06 1.23 1.46 1.35 1.17 1.52 1.60 -23.90%
DY 4.10 0.00 1.46 0.00 2.92 0.00 0.80 195.78%
P/NAPS 2.79 3.25 2.37 2.60 2.25 2.02 2.23 16.03%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 21/02/13 29/11/12 30/08/12 22/05/12 23/02/12 30/11/11 23/08/11 -
Price 6.33 5.91 5.99 5.38 5.09 5.10 4.98 -
P/RPS 11.61 11.55 11.30 10.24 10.87 10.24 10.19 9.04%
P/EPS 90.43 73.87 74.88 76.86 84.83 72.86 62.25 28.12%
EY 1.11 1.35 1.34 1.30 1.18 1.37 1.61 -21.86%
DY 4.27 0.00 1.34 0.00 2.95 0.00 0.80 203.87%
P/NAPS 2.68 2.96 2.59 2.69 2.23 2.24 2.21 13.65%

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