[AXIATA] QoQ TTM Result on 31-Dec-2011 [#4]

Stock
[AXIATA] AXIATA GROUP BERHAD
Announcement Date
23-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 63.57%
YoY- 32.49%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 17,453,111 17,108,296 16,740,442 16,433,948 16,200,363 15,943,061 15,748,371 7.07%
PBT 3,589,476 3,580,579 3,579,523 3,576,599 2,849,478 2,930,288 2,890,537 15.48%
Tax -740,592 -860,968 -863,476 -864,349 -1,024,898 -1,039,682 -1,089,466 -22.63%
NP 2,848,884 2,719,611 2,716,047 2,712,250 1,824,580 1,890,606 1,801,071 35.64%
-
NP to SH 2,486,771 2,366,479 2,362,892 2,345,628 1,434,002 1,483,502 1,397,269 46.70%
-
Tax Rate 20.63% 24.05% 24.12% 24.17% 35.97% 35.48% 37.69% -
Total Cost 14,604,227 14,388,685 14,024,395 13,721,698 14,375,783 14,052,455 13,947,300 3.10%
-
Net Worth 17,747,950 19,249,171 16,160,828 20,694,267 19,204,960 18,648,309 20,746,475 -9.85%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 2,028,102 2,028,102 1,692,990 1,692,990 331,525 331,525 - -
Div Payout % 81.56% 85.70% 71.65% 72.18% 23.12% 22.35% - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 17,747,950 19,249,171 16,160,828 20,694,267 19,204,960 18,648,309 20,746,475 -9.85%
NOSH 8,873,975 8,332,975 8,080,414 9,076,433 8,423,228 8,288,137 9,139,416 -1.94%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 16.32% 15.90% 16.22% 16.50% 11.26% 11.86% 11.44% -
ROE 14.01% 12.29% 14.62% 11.33% 7.47% 7.96% 6.73% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 196.68 205.31 207.17 181.06 192.33 192.36 172.31 9.19%
EPS 28.02 28.40 29.24 25.84 17.02 17.90 15.29 49.58%
DPS 22.85 24.34 20.95 18.65 3.94 4.00 0.00 -
NAPS 2.00 2.31 2.00 2.28 2.28 2.25 2.27 -8.07%
Adjusted Per Share Value based on latest NOSH - 9,076,433
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 190.08 186.33 182.32 178.98 176.44 173.64 171.52 7.06%
EPS 27.08 25.77 25.73 25.55 15.62 16.16 15.22 46.67%
DPS 22.09 22.09 18.44 18.44 3.61 3.61 0.00 -
NAPS 1.9329 2.0964 1.7601 2.2538 2.0916 2.031 2.2595 -9.85%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 6.50 5.47 5.20 5.14 4.60 5.01 4.79 -
P/RPS 3.30 2.66 2.51 2.84 2.39 2.60 2.78 12.07%
P/EPS 23.20 19.26 17.78 19.89 27.02 27.99 31.33 -18.10%
EY 4.31 5.19 5.62 5.03 3.70 3.57 3.19 22.14%
DY 3.52 4.45 4.03 3.63 0.86 0.80 0.00 -
P/NAPS 3.25 2.37 2.60 2.25 2.02 2.23 2.11 33.26%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 29/11/12 30/08/12 22/05/12 23/02/12 30/11/11 23/08/11 31/05/11 -
Price 5.91 5.99 5.38 5.09 5.10 4.98 5.00 -
P/RPS 3.00 2.92 2.60 2.81 2.65 2.59 2.90 2.27%
P/EPS 21.09 21.09 18.40 19.70 29.96 27.82 32.70 -25.29%
EY 4.74 4.74 5.44 5.08 3.34 3.59 3.06 33.76%
DY 3.87 4.06 3.89 3.66 0.77 0.80 0.00 -
P/NAPS 2.96 2.59 2.69 2.23 2.24 2.21 2.20 21.80%

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