[AXIATA] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[AXIATA] AXIATA GROUP BERHAD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 5.07%
YoY- 7.84%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 19,364,032 18,531,140 18,478,106 17,603,746 16,244,864 15,471,945 12,741,645 7.22%
PBT 3,335,270 3,063,342 3,741,964 3,852,173 3,835,004 4,310,017 2,451,412 5.26%
Tax -507,500 -732,250 -872,297 -889,545 -1,054,554 -1,140,234 -913,334 -9.32%
NP 2,827,770 2,331,092 2,869,666 2,962,628 2,780,449 3,169,782 1,538,077 10.67%
-
NP to SH 2,782,645 2,354,312 2,632,518 2,589,580 2,401,389 2,849,892 1,459,198 11.35%
-
Tax Rate 15.22% 23.90% 23.31% 23.09% 27.50% 26.46% 37.26% -
Total Cost 16,536,261 16,200,048 15,608,440 14,641,118 13,464,414 12,302,162 11,203,568 6.70%
-
Net Worth 22,853,338 19,676,027 18,892,859 16,888,565 19,554,170 19,493,261 15,175,665 7.05%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 919,882 912,511 907,765 900,723 - - - -
Div Payout % 33.06% 38.76% 34.48% 34.78% - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 22,853,338 19,676,027 18,892,859 16,888,565 19,554,170 19,493,261 15,175,665 7.05%
NOSH 8,623,900 8,554,794 8,510,297 8,444,282 8,576,390 8,549,676 7,295,993 2.82%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 14.60% 12.58% 15.53% 16.83% 17.12% 20.49% 12.07% -
ROE 12.18% 11.97% 13.93% 15.33% 12.28% 14.62% 9.62% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 224.54 216.62 217.13 208.47 189.41 180.97 174.64 4.27%
EPS 32.27 27.47 30.93 30.53 28.00 33.33 20.00 8.29%
DPS 10.67 10.67 10.67 10.67 0.00 0.00 0.00 -
NAPS 2.65 2.30 2.22 2.00 2.28 2.28 2.08 4.11%
Adjusted Per Share Value based on latest NOSH - 8,873,975
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 210.87 201.80 201.23 191.70 176.91 168.49 138.76 7.22%
EPS 30.30 25.64 28.67 28.20 26.15 31.04 15.89 11.35%
DPS 10.02 9.94 9.89 9.81 0.00 0.00 0.00 -
NAPS 2.4887 2.1427 2.0574 1.8392 2.1294 2.1228 1.6526 7.05%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 5.80 7.00 6.88 6.50 4.60 4.38 3.10 -
P/RPS 2.58 3.23 3.17 3.12 2.43 2.42 1.78 6.37%
P/EPS 17.98 25.44 22.24 21.20 16.43 13.14 15.50 2.50%
EY 5.56 3.93 4.50 4.72 6.09 7.61 6.45 -2.44%
DY 1.84 1.52 1.55 1.64 0.00 0.00 0.00 -
P/NAPS 2.19 3.04 3.10 3.25 2.02 1.92 1.49 6.62%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 27/11/15 24/11/14 27/11/13 29/11/12 30/11/11 24/11/10 30/11/09 -
Price 6.14 7.19 6.66 5.91 5.10 4.49 3.08 -
P/RPS 2.73 3.32 3.07 2.83 2.69 2.48 1.76 7.58%
P/EPS 19.03 26.13 21.53 19.27 18.21 13.47 15.40 3.58%
EY 5.26 3.83 4.64 5.19 5.49 7.42 6.49 -3.44%
DY 1.74 1.48 1.60 1.80 0.00 0.00 0.00 -
P/NAPS 2.32 3.13 3.00 2.96 2.24 1.97 1.48 7.77%

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