[AXIATA] YoY Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[AXIATA] AXIATA GROUP BERHAD
Announcement Date
31-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 23.9%
YoY- -40.49%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 18,060,088 17,927,508 16,987,504 15,761,528 15,250,740 11,645,412 5,584,100 21.59%
PBT 4,059,876 3,662,812 3,620,536 3,608,840 4,869,644 764,844 862,692 29.43%
Tax -1,140,012 -961,988 -1,040,752 -1,044,244 -1,043,012 -565,484 -281,728 26.22%
NP 2,919,864 2,700,824 2,579,784 2,564,596 3,826,632 199,360 580,964 30.86%
-
NP to SH 2,699,512 2,458,260 2,262,516 2,193,460 3,685,900 255,580 394,024 37.79%
-
Tax Rate 28.08% 26.26% 28.75% 28.94% 21.42% 73.93% 32.66% -
Total Cost 15,140,224 15,226,684 14,407,720 13,196,932 11,424,108 11,446,052 5,003,136 20.25%
-
Net Worth 20,331,768 20,912,282 16,160,828 20,746,475 18,345,730 9,584,250 3,768,211 32.41%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 20,331,768 20,912,282 16,160,828 20,746,475 18,345,730 9,584,250 3,768,211 32.41%
NOSH 8,542,759 8,535,625 8,080,414 9,139,416 8,377,045 3,194,750 35,690 149.07%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 16.17% 15.07% 15.19% 16.27% 25.09% 1.71% 10.40% -
ROE 13.28% 11.76% 14.00% 10.57% 20.09% 2.67% 10.46% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 211.41 210.03 210.23 172.46 182.05 364.52 15,645.87 -51.18%
EPS 31.60 28.80 26.80 24.00 44.00 4.00 1,104.00 -44.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.38 2.45 2.00 2.27 2.19 3.00 105.58 -46.83%
Adjusted Per Share Value based on latest NOSH - 9,139,416
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 196.67 195.23 184.99 171.64 166.08 126.82 60.81 21.59%
EPS 29.40 26.77 24.64 23.89 40.14 2.78 4.29 37.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2141 2.2773 1.7599 2.2593 1.9978 1.0437 0.4104 32.41%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 6.67 6.60 5.20 4.79 3.85 2.26 10.60 -
P/RPS 3.16 3.14 2.47 2.78 2.11 0.62 0.07 88.64%
P/EPS 21.11 22.92 18.57 19.96 8.75 28.25 0.96 67.34%
EY 4.74 4.36 5.38 5.01 11.43 3.54 104.15 -40.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.80 2.69 2.60 2.11 1.76 0.75 0.10 74.21%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 27/05/14 22/05/13 22/05/12 31/05/11 27/05/10 19/05/09 22/05/08 -
Price 6.89 6.96 5.38 5.00 3.69 2.32 7.35 -
P/RPS 3.26 3.31 2.56 2.90 2.03 0.64 0.05 100.55%
P/EPS 21.80 24.17 19.21 20.83 8.39 29.00 0.67 78.62%
EY 4.59 4.14 5.20 4.80 11.92 3.45 150.20 -44.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.89 2.84 2.69 2.20 1.68 0.77 0.07 85.85%

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