[AXIATA] YoY Annualized Quarter 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- -2.32%
YoY- 32.49%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 18,711,777 18,370,841 17,651,617 16,290,420 15,620,674 13,312,187 11,347,711 8.68%
PBT 3,146,600 3,533,039 3,761,794 3,576,599 3,205,738 2,666,221 905,815 23.05%
Tax -778,079 -794,462 -882,217 -864,349 -1,089,158 -910,313 -434,723 10.18%
NP 2,368,521 2,738,577 2,879,577 2,712,250 2,116,580 1,755,908 471,092 30.87%
-
NP to SH 2,364,976 2,550,021 2,513,285 2,345,628 1,770,379 1,652,682 497,983 29.63%
-
Tax Rate 24.73% 22.49% 23.45% 24.17% 33.98% 34.14% 47.99% -
Total Cost 16,343,256 15,632,264 14,772,040 13,578,170 13,504,094 11,556,279 10,876,619 7.01%
-
Net Worth 20,743,684 19,615,545 19,771,174 19,602,747 18,715,435 16,151,211 11,453,609 10.40%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 1,885,789 1,876,269 2,932,165 1,591,676 843,037 - - -
Div Payout % 79.74% 73.58% 116.67% 67.86% 47.62% - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 20,743,684 19,615,545 19,771,174 19,602,747 18,715,435 16,151,211 11,453,609 10.40%
NOSH 8,571,770 8,528,498 8,377,616 8,377,242 8,430,376 7,512,190 3,830,638 14.35%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 12.66% 14.91% 16.31% 16.65% 13.55% 13.19% 4.15% -
ROE 11.40% 13.00% 12.71% 11.97% 9.46% 10.23% 4.35% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 218.30 215.41 210.70 194.46 185.29 177.21 296.24 -4.95%
EPS 27.60 29.90 30.00 28.00 21.00 22.00 13.00 13.36%
DPS 22.00 22.00 35.00 19.00 10.00 0.00 0.00 -
NAPS 2.42 2.30 2.36 2.34 2.22 2.15 2.99 -3.46%
Adjusted Per Share Value based on latest NOSH - 9,076,433
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 203.77 200.06 192.22 177.40 170.11 144.97 123.58 8.68%
EPS 25.75 27.77 27.37 25.54 19.28 18.00 5.42 29.64%
DPS 20.54 20.43 31.93 17.33 9.18 0.00 0.00 -
NAPS 2.259 2.1361 2.1531 2.1347 2.0381 1.7589 1.2473 10.40%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 7.05 6.90 6.59 5.14 4.75 3.05 3.62 -
P/RPS 3.23 3.20 3.13 2.64 2.56 1.72 1.22 17.60%
P/EPS 25.55 23.08 21.97 18.36 22.62 13.86 27.85 -1.42%
EY 3.91 4.33 4.55 5.45 4.42 7.21 3.59 1.43%
DY 3.12 3.19 5.31 3.70 2.11 0.00 0.00 -
P/NAPS 2.91 3.00 2.79 2.20 2.14 1.42 1.21 15.74%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 25/02/15 03/03/14 21/02/13 23/02/12 23/02/11 24/02/10 26/02/09 -
Price 7.17 6.57 6.33 5.09 4.95 3.50 3.06 -
P/RPS 3.28 3.05 3.00 2.62 2.67 1.98 1.03 21.28%
P/EPS 25.99 21.97 21.10 18.18 23.57 15.91 23.54 1.66%
EY 3.85 4.55 4.74 5.50 4.24 6.29 4.25 -1.63%
DY 3.07 3.35 5.53 3.73 2.02 0.00 0.00 -
P/NAPS 2.96 2.86 2.68 2.18 2.23 1.63 1.02 19.42%

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