[AXIATA] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[AXIATA] AXIATA GROUP BERHAD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -2.19%
YoY- 8.65%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 20,035,364 19,002,880 18,060,088 17,927,508 16,987,504 15,761,528 15,250,740 4.64%
PBT 2,208,384 2,759,844 4,059,876 3,662,812 3,620,536 3,608,840 4,869,644 -12.33%
Tax -603,584 -615,360 -1,140,012 -961,988 -1,040,752 -1,044,244 -1,043,012 -8.70%
NP 1,604,800 2,144,484 2,919,864 2,700,824 2,579,784 2,564,596 3,826,632 -13.47%
-
NP to SH 1,473,024 2,339,356 2,699,512 2,458,260 2,262,516 2,193,460 3,685,900 -14.16%
-
Tax Rate 27.33% 22.30% 28.08% 26.26% 28.75% 28.94% 21.42% -
Total Cost 18,430,564 16,858,396 15,140,224 15,226,684 14,407,720 13,196,932 11,424,108 8.28%
-
Net Worth 22,884,480 21,759,450 20,331,768 20,912,282 16,160,828 20,746,475 18,345,730 3.74%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 22,884,480 21,759,450 20,331,768 20,912,282 16,160,828 20,746,475 18,345,730 3.74%
NOSH 8,768,000 8,600,573 8,542,759 8,535,625 8,080,414 9,139,416 8,377,045 0.76%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 8.01% 11.29% 16.17% 15.07% 15.19% 16.27% 25.09% -
ROE 6.44% 10.75% 13.28% 11.76% 14.00% 10.57% 20.09% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 228.51 220.95 211.41 210.03 210.23 172.46 182.05 3.85%
EPS 16.80 27.20 31.60 28.80 26.80 24.00 44.00 -14.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.61 2.53 2.38 2.45 2.00 2.27 2.19 2.96%
Adjusted Per Share Value based on latest NOSH - 8,535,625
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 218.18 206.94 196.67 195.23 184.99 171.64 166.08 4.64%
EPS 16.04 25.48 29.40 26.77 24.64 23.89 40.14 -14.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4921 2.3696 2.2141 2.2773 1.7599 2.2593 1.9978 3.74%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 5.89 7.08 6.67 6.60 5.20 4.79 3.85 -
P/RPS 2.58 3.20 3.16 3.14 2.47 2.78 2.11 3.40%
P/EPS 35.06 26.03 21.11 22.92 18.57 19.96 8.75 26.00%
EY 2.85 3.84 4.74 4.36 5.38 5.01 11.43 -20.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.26 2.80 2.80 2.69 2.60 2.11 1.76 4.25%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 25/05/16 19/05/15 27/05/14 22/05/13 22/05/12 31/05/11 27/05/10 -
Price 5.40 6.75 6.89 6.96 5.38 5.00 3.69 -
P/RPS 2.36 3.06 3.26 3.31 2.56 2.90 2.03 2.53%
P/EPS 32.14 24.82 21.80 24.17 19.21 20.83 8.39 25.06%
EY 3.11 4.03 4.59 4.14 5.20 4.80 11.92 -20.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.07 2.67 2.89 2.84 2.69 2.20 1.68 3.53%

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