[AXIATA] QoQ 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- 7.61%
YoY- 8.65%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 4,512,261 4,747,318 4,629,385 4,481,877 4,448,808 4,539,322 4,416,613 1.43%
PBT 726,566 918,059 972,711 915,703 872,664 972,212 1,011,784 -19.76%
Tax -140,239 -148,278 -265,448 -240,497 -215,058 -163,798 -243,173 -30.64%
NP 586,327 769,781 707,263 675,206 657,606 808,414 768,611 -16.47%
-
NP to SH 575,632 715,047 644,777 614,565 571,100 709,918 666,638 -9.29%
-
Tax Rate 19.30% 16.15% 27.29% 26.26% 24.64% 16.85% 24.03% -
Total Cost 3,925,934 3,977,537 3,922,122 3,806,671 3,791,202 3,730,908 3,648,002 5.00%
-
Net Worth 19,760,501 18,897,671 19,173,632 20,912,282 19,254,227 17,747,950 19,249,171 1.75%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 1,202,813 - 678,712 - 2,202,814 - 666,638 48.04%
Div Payout % 208.96% - 105.26% - 385.71% - 100.00% -
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 19,760,501 18,897,671 19,173,632 20,912,282 19,254,227 17,747,950 19,249,171 1.75%
NOSH 8,591,522 8,512,464 8,483,908 8,535,625 8,158,571 8,873,975 8,332,975 2.05%
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 12.99% 16.22% 15.28% 15.07% 14.78% 17.81% 17.40% -
ROE 2.91% 3.78% 3.36% 2.94% 2.97% 4.00% 3.46% -
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 52.52 55.77 54.57 52.51 54.53 51.15 53.00 -0.60%
EPS 6.70 8.40 7.60 7.20 7.00 8.30 7.80 -9.61%
DPS 14.00 0.00 8.00 0.00 27.00 0.00 8.00 45.07%
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 49.14 51.70 50.41 48.81 48.45 49.43 48.10 1.43%
EPS 6.27 7.79 7.02 6.69 6.22 7.73 7.26 -9.28%
DPS 13.10 0.00 7.39 0.00 23.99 0.00 7.26 48.05%
NAPS 2.1519 2.0579 2.088 2.2773 2.0968 1.9327 2.0962 1.75%
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 13.14 12.34 12.15 12.57 12.09 12.71 10.32 17.42%
P/EPS 102.99 81.90 87.24 91.67 94.14 81.25 68.38 31.29%
EY 0.97 1.22 1.15 1.09 1.06 1.23 1.46 -23.80%
DY 2.03 0.00 1.21 0.00 4.10 0.00 1.46 24.49%
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 12.51 11.94 12.35 13.26 11.61 11.55 11.30 6.99%
P/EPS 98.06 79.29 88.68 96.67 90.43 73.87 74.88 19.63%
EY 1.02 1.26 1.13 1.03 1.11 1.35 1.34 -16.59%
DY 2.13 0.00 1.19 0.00 4.27 0.00 1.34 36.08%
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