[AXIATA] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[AXIATA] AXIATA GROUP BERHAD
Announcement Date
21-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 1.07%
YoY- 7.15%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 18,307,388 18,099,392 17,886,620 17,651,619 17,453,111 17,108,296 16,740,442 6.14%
PBT 3,679,137 3,733,290 3,772,363 3,761,794 3,589,476 3,580,579 3,579,523 1.84%
Tax -869,281 -884,801 -862,526 -882,217 -740,592 -860,968 -863,476 0.44%
NP 2,809,856 2,848,489 2,909,837 2,879,577 2,848,884 2,719,611 2,716,047 2.28%
-
NP to SH 2,545,489 2,540,360 2,562,221 2,513,285 2,486,771 2,366,479 2,362,892 5.08%
-
Tax Rate 23.63% 23.70% 22.86% 23.45% 20.63% 24.05% 24.12% -
Total Cost 15,497,532 15,250,903 14,976,783 14,772,042 14,604,227 14,388,685 14,024,395 6.87%
-
Net Worth 18,897,671 19,173,632 20,912,282 16,317,142 17,747,950 19,249,171 16,160,828 10.98%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 2,881,526 2,881,526 2,869,452 2,869,452 2,028,102 2,028,102 1,692,990 42.50%
Div Payout % 113.20% 113.43% 111.99% 114.17% 81.56% 85.70% 71.65% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 18,897,671 19,173,632 20,912,282 16,317,142 17,747,950 19,249,171 16,160,828 10.98%
NOSH 8,512,464 8,483,908 8,535,625 8,158,571 8,873,975 8,332,975 8,080,414 3.53%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 15.35% 15.74% 16.27% 16.31% 16.32% 15.90% 16.22% -
ROE 13.47% 13.25% 12.25% 15.40% 14.01% 12.29% 14.62% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 215.07 213.34 209.55 216.36 196.68 205.31 207.17 2.52%
EPS 29.90 29.94 30.02 30.81 28.02 28.40 29.24 1.49%
DPS 33.85 33.96 33.62 35.17 22.85 24.34 20.95 37.65%
NAPS 2.22 2.26 2.45 2.00 2.00 2.31 2.00 7.19%
Adjusted Per Share Value based on latest NOSH - 8,158,571
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 199.37 197.10 194.78 192.22 190.06 186.31 182.30 6.14%
EPS 27.72 27.66 27.90 27.37 27.08 25.77 25.73 5.08%
DPS 31.38 31.38 31.25 31.25 22.09 22.09 18.44 42.49%
NAPS 2.0579 2.088 2.2773 1.7769 1.9327 2.0962 1.7599 10.98%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 6.88 6.63 6.60 6.59 6.50 5.47 5.20 -
P/RPS 3.20 3.11 3.15 3.05 3.30 2.66 2.51 17.55%
P/EPS 23.01 22.14 21.99 21.39 23.20 19.26 17.78 18.73%
EY 4.35 4.52 4.55 4.67 4.31 5.19 5.62 -15.68%
DY 4.92 5.12 5.09 5.34 3.52 4.45 4.03 14.21%
P/NAPS 3.10 2.93 2.69 3.30 3.25 2.37 2.60 12.42%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 30/08/13 22/05/13 21/02/13 29/11/12 30/08/12 22/05/12 -
Price 6.66 6.74 6.96 6.33 5.91 5.99 5.38 -
P/RPS 3.10 3.16 3.32 2.93 3.00 2.92 2.60 12.42%
P/EPS 22.27 22.51 23.19 20.55 21.09 21.09 18.40 13.55%
EY 4.49 4.44 4.31 4.87 4.74 4.74 5.44 -12.00%
DY 5.08 5.04 4.83 5.56 3.87 4.06 3.89 19.45%
P/NAPS 3.00 2.98 2.84 3.17 2.96 2.59 2.69 7.53%

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