[AXIATA] QoQ TTM Result on 30-Jun-2011 [#2]

Stock
[AXIATA] AXIATA GROUP BERHAD
Announcement Date
23-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 6.17%
YoY- -42.06%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 16,740,442 16,433,948 16,200,363 15,943,061 15,748,371 15,620,674 15,359,912 5.90%
PBT 3,579,523 3,576,599 2,849,478 2,930,288 2,890,537 3,205,738 4,060,175 -8.04%
Tax -863,476 -864,349 -1,024,898 -1,039,682 -1,089,466 -1,089,158 -1,080,488 -13.87%
NP 2,716,047 2,712,250 1,824,580 1,890,606 1,801,071 2,116,580 2,979,687 -5.98%
-
NP to SH 2,362,892 2,345,628 1,434,002 1,483,502 1,397,269 1,770,379 2,695,702 -8.40%
-
Tax Rate 24.12% 24.17% 35.97% 35.48% 37.69% 33.98% 26.61% -
Total Cost 14,024,395 13,721,698 14,375,783 14,052,455 13,947,300 13,504,094 12,380,225 8.66%
-
Net Worth 16,160,828 20,694,267 19,204,960 18,648,309 20,746,475 20,370,720 18,215,090 -7.66%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 1,692,990 1,692,990 331,525 331,525 - - - -
Div Payout % 71.65% 72.18% 23.12% 22.35% - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 16,160,828 20,694,267 19,204,960 18,648,309 20,746,475 20,370,720 18,215,090 -7.66%
NOSH 8,080,414 9,076,433 8,423,228 8,288,137 9,139,416 9,176,000 7,989,075 0.76%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 16.22% 16.50% 11.26% 11.86% 11.44% 13.55% 19.40% -
ROE 14.62% 11.33% 7.47% 7.96% 6.73% 8.69% 14.80% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 207.17 181.06 192.33 192.36 172.31 170.23 192.26 5.10%
EPS 29.24 25.84 17.02 17.90 15.29 19.29 33.74 -9.09%
DPS 20.95 18.65 3.94 4.00 0.00 0.00 0.00 -
NAPS 2.00 2.28 2.28 2.25 2.27 2.22 2.28 -8.35%
Adjusted Per Share Value based on latest NOSH - 8,288,137
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 182.32 178.98 176.44 173.64 171.52 170.12 167.28 5.90%
EPS 25.73 25.55 15.62 16.16 15.22 19.28 29.36 -8.41%
DPS 18.44 18.44 3.61 3.61 0.00 0.00 0.00 -
NAPS 1.7601 2.2538 2.0916 2.031 2.2595 2.2186 1.9838 -7.65%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 5.20 5.14 4.60 5.01 4.79 4.75 4.38 -
P/RPS 2.51 2.84 2.39 2.60 2.78 2.79 2.28 6.61%
P/EPS 17.78 19.89 27.02 27.99 31.33 24.62 12.98 23.31%
EY 5.62 5.03 3.70 3.57 3.19 4.06 7.70 -18.92%
DY 4.03 3.63 0.86 0.80 0.00 0.00 0.00 -
P/NAPS 2.60 2.25 2.02 2.23 2.11 2.14 1.92 22.37%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 22/05/12 23/02/12 30/11/11 23/08/11 31/05/11 23/02/11 24/11/10 -
Price 5.38 5.09 5.10 4.98 5.00 4.95 4.49 -
P/RPS 2.60 2.81 2.65 2.59 2.90 2.91 2.34 7.26%
P/EPS 18.40 19.70 29.96 27.82 32.70 25.66 13.31 24.07%
EY 5.44 5.08 3.34 3.59 3.06 3.90 7.52 -19.39%
DY 3.89 3.66 0.77 0.80 0.00 0.00 0.00 -
P/NAPS 2.69 2.23 2.24 2.21 2.20 2.23 1.97 23.05%

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