[AXIATA] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[AXIATA] AXIATA GROUP BERHAD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 0.2%
YoY- 2.36%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 18,505,034 18,403,986 18,370,841 18,307,388 18,099,392 17,886,620 17,651,619 3.20%
PBT 3,185,474 3,632,305 3,533,039 3,679,137 3,733,290 3,772,363 3,761,794 -10.52%
Tax -695,525 -838,968 -794,462 -869,281 -884,801 -862,526 -882,217 -14.69%
NP 2,489,949 2,793,337 2,738,577 2,809,856 2,848,489 2,909,837 2,879,577 -9.26%
-
NP to SH 2,420,568 2,610,334 2,550,021 2,545,489 2,540,360 2,562,221 2,513,285 -2.48%
-
Tax Rate 21.83% 23.10% 22.49% 23.63% 23.70% 22.86% 23.45% -
Total Cost 16,015,085 15,610,649 15,632,264 15,497,532 15,250,903 14,976,783 14,772,042 5.54%
-
Net Worth 19,549,065 20,331,768 19,760,501 18,897,671 19,173,632 20,912,282 16,317,142 12.84%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 1,891,767 1,881,525 1,881,525 2,881,526 2,881,526 2,869,452 2,869,452 -24.30%
Div Payout % 78.15% 72.08% 73.78% 113.20% 113.43% 111.99% 114.17% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 19,549,065 20,331,768 19,760,501 18,897,671 19,173,632 20,912,282 16,317,142 12.84%
NOSH 8,611,923 8,542,759 8,591,522 8,512,464 8,483,908 8,535,625 8,158,571 3.68%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 13.46% 15.18% 14.91% 15.35% 15.74% 16.27% 16.31% -
ROE 12.38% 12.84% 12.90% 13.47% 13.25% 12.25% 15.40% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 214.88 215.43 213.83 215.07 213.34 209.55 216.36 -0.45%
EPS 28.11 30.56 29.68 29.90 29.94 30.02 30.81 -5.94%
DPS 22.00 22.00 22.00 33.85 33.96 33.62 35.17 -26.92%
NAPS 2.27 2.38 2.30 2.22 2.26 2.45 2.00 8.83%
Adjusted Per Share Value based on latest NOSH - 8,512,464
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 201.52 200.42 200.06 199.37 197.10 194.78 192.22 3.20%
EPS 26.36 28.43 27.77 27.72 27.66 27.90 27.37 -2.48%
DPS 20.60 20.49 20.49 31.38 31.38 31.25 31.25 -24.31%
NAPS 2.1289 2.2141 2.1519 2.0579 2.088 2.2773 1.7769 12.84%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 6.97 6.67 6.90 6.88 6.63 6.60 6.59 -
P/RPS 3.24 3.10 3.23 3.20 3.11 3.15 3.05 4.12%
P/EPS 24.80 21.83 23.25 23.01 22.14 21.99 21.39 10.39%
EY 4.03 4.58 4.30 4.35 4.52 4.55 4.67 -9.38%
DY 3.16 3.30 3.19 4.92 5.12 5.09 5.34 -29.58%
P/NAPS 3.07 2.80 3.00 3.10 2.93 2.69 3.30 -4.71%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 27/05/14 03/03/14 27/11/13 30/08/13 22/05/13 21/02/13 -
Price 6.94 6.89 6.57 6.66 6.74 6.96 6.33 -
P/RPS 3.23 3.20 3.07 3.10 3.16 3.32 2.93 6.73%
P/EPS 24.69 22.55 22.14 22.27 22.51 23.19 20.55 13.05%
EY 4.05 4.43 4.52 4.49 4.44 4.31 4.87 -11.59%
DY 3.17 3.19 3.35 5.08 5.04 4.83 5.56 -31.31%
P/NAPS 3.06 2.89 2.86 3.00 2.98 2.84 3.17 -2.33%

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