[AXIATA] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[AXIATA] AXIATA GROUP BERHAD
Announcement Date
22-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 0.74%
YoY- 69.11%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 17,651,619 17,453,111 17,108,296 16,740,442 16,433,948 16,200,363 15,943,061 6.98%
PBT 3,761,794 3,589,476 3,580,579 3,579,523 3,576,599 2,849,478 2,930,288 18.03%
Tax -882,217 -740,592 -860,968 -863,476 -864,349 -1,024,898 -1,039,682 -10.32%
NP 2,879,577 2,848,884 2,719,611 2,716,047 2,712,250 1,824,580 1,890,606 32.21%
-
NP to SH 2,513,285 2,486,771 2,366,479 2,362,892 2,345,628 1,434,002 1,483,502 41.88%
-
Tax Rate 23.45% 20.63% 24.05% 24.12% 24.17% 35.97% 35.48% -
Total Cost 14,772,042 14,604,227 14,388,685 14,024,395 13,721,698 14,375,783 14,052,455 3.36%
-
Net Worth 16,317,142 17,747,950 19,249,171 16,160,828 20,694,267 19,204,960 18,648,309 -8.48%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 2,869,452 2,028,102 2,028,102 1,692,990 1,692,990 331,525 331,525 318.80%
Div Payout % 114.17% 81.56% 85.70% 71.65% 72.18% 23.12% 22.35% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 16,317,142 17,747,950 19,249,171 16,160,828 20,694,267 19,204,960 18,648,309 -8.48%
NOSH 8,158,571 8,873,975 8,332,975 8,080,414 9,076,433 8,423,228 8,288,137 -1.04%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 16.31% 16.32% 15.90% 16.22% 16.50% 11.26% 11.86% -
ROE 15.40% 14.01% 12.29% 14.62% 11.33% 7.47% 7.96% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 216.36 196.68 205.31 207.17 181.06 192.33 192.36 8.11%
EPS 30.81 28.02 28.40 29.24 25.84 17.02 17.90 43.38%
DPS 35.17 22.85 24.34 20.95 18.65 3.94 4.00 323.20%
NAPS 2.00 2.00 2.31 2.00 2.28 2.28 2.25 -7.51%
Adjusted Per Share Value based on latest NOSH - 8,080,414
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 192.24 190.08 186.33 182.32 178.98 176.44 173.64 6.98%
EPS 27.37 27.08 25.77 25.73 25.55 15.62 16.16 41.86%
DPS 31.25 22.09 22.09 18.44 18.44 3.61 3.61 318.84%
NAPS 1.7771 1.9329 2.0964 1.7601 2.2538 2.0916 2.031 -8.48%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 6.59 6.50 5.47 5.20 5.14 4.60 5.01 -
P/RPS 3.05 3.30 2.66 2.51 2.84 2.39 2.60 11.17%
P/EPS 21.39 23.20 19.26 17.78 19.89 27.02 27.99 -16.34%
EY 4.67 4.31 5.19 5.62 5.03 3.70 3.57 19.51%
DY 5.34 3.52 4.45 4.03 3.63 0.86 0.80 252.48%
P/NAPS 3.30 3.25 2.37 2.60 2.25 2.02 2.23 29.70%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 21/02/13 29/11/12 30/08/12 22/05/12 23/02/12 30/11/11 23/08/11 -
Price 6.33 5.91 5.99 5.38 5.09 5.10 4.98 -
P/RPS 2.93 3.00 2.92 2.60 2.81 2.65 2.59 8.52%
P/EPS 20.55 21.09 21.09 18.40 19.70 29.96 27.82 -18.20%
EY 4.87 4.74 4.74 5.44 5.08 3.34 3.59 22.43%
DY 5.56 3.87 4.06 3.89 3.66 0.77 0.80 262.05%
P/NAPS 3.17 2.96 2.59 2.69 2.23 2.24 2.21 27.04%

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