[AXIATA] YoY Annualized Quarter 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- -2.95%
YoY- 7.15%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 19,883,460 18,711,777 18,370,841 17,651,617 16,290,420 15,620,674 13,312,187 6.91%
PBT 3,331,142 3,146,600 3,533,039 3,761,794 3,576,599 3,205,738 2,666,221 3.77%
Tax -695,074 -778,079 -794,462 -882,217 -864,349 -1,089,158 -910,313 -4.39%
NP 2,636,068 2,368,521 2,738,577 2,879,577 2,712,250 2,116,580 1,755,908 7.00%
-
NP to SH 2,554,220 2,364,976 2,550,021 2,513,285 2,345,628 1,770,379 1,652,682 7.52%
-
Tax Rate 20.87% 24.73% 22.49% 23.45% 24.17% 33.98% 34.14% -
Total Cost 17,247,392 16,343,256 15,632,264 14,772,040 13,578,170 13,504,094 11,556,279 6.89%
-
Net Worth 23,117,856 20,743,684 19,615,545 19,771,174 19,602,747 18,715,435 16,151,211 6.15%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 1,731,674 1,885,789 1,876,269 2,932,165 1,591,676 843,037 - -
Div Payout % 67.80% 79.74% 73.58% 116.67% 67.86% 47.62% - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 23,117,856 20,743,684 19,615,545 19,771,174 19,602,747 18,715,435 16,151,211 6.15%
NOSH 8,658,372 8,571,770 8,528,498 8,377,616 8,377,242 8,430,376 7,512,190 2.39%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 13.26% 12.66% 14.91% 16.31% 16.65% 13.55% 13.19% -
ROE 11.05% 11.40% 13.00% 12.71% 11.97% 9.46% 10.23% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 229.64 218.30 215.41 210.70 194.46 185.29 177.21 4.41%
EPS 29.50 27.60 29.90 30.00 28.00 21.00 22.00 5.00%
DPS 20.00 22.00 22.00 35.00 19.00 10.00 0.00 -
NAPS 2.67 2.42 2.30 2.36 2.34 2.22 2.15 3.67%
Adjusted Per Share Value based on latest NOSH - 8,158,571
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 216.53 203.77 200.06 192.22 177.40 170.11 144.97 6.91%
EPS 27.82 25.75 27.77 27.37 25.54 19.28 18.00 7.52%
DPS 18.86 20.54 20.43 31.93 17.33 9.18 0.00 -
NAPS 2.5175 2.259 2.1361 2.1531 2.1347 2.0381 1.7589 6.15%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 6.41 7.05 6.90 6.59 5.14 4.75 3.05 -
P/RPS 2.79 3.23 3.20 3.13 2.64 2.56 1.72 8.39%
P/EPS 21.73 25.55 23.08 21.97 18.36 22.62 13.86 7.77%
EY 4.60 3.91 4.33 4.55 5.45 4.42 7.21 -7.21%
DY 3.12 3.12 3.19 5.31 3.70 2.11 0.00 -
P/NAPS 2.40 2.91 3.00 2.79 2.20 2.14 1.42 9.13%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 17/02/16 25/02/15 03/03/14 21/02/13 23/02/12 23/02/11 24/02/10 -
Price 5.90 7.17 6.57 6.33 5.09 4.95 3.50 -
P/RPS 2.57 3.28 3.05 3.00 2.62 2.67 1.98 4.44%
P/EPS 20.00 25.99 21.97 21.10 18.18 23.57 15.91 3.88%
EY 5.00 3.85 4.55 4.74 5.50 4.24 6.29 -3.75%
DY 3.39 3.07 3.35 5.53 3.73 2.02 0.00 -
P/NAPS 2.21 2.96 2.86 2.68 2.18 2.23 1.63 5.20%

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