[AXIATA] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[AXIATA] AXIATA GROUP BERHAD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 117.86%
YoY- 1.72%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 9,457,916 9,245,455 9,111,262 8,663,488 7,989,141 7,666,754 6,125,488 7.50%
PBT 1,474,141 1,540,850 1,888,414 1,916,918 1,912,938 2,188,388 1,069,832 5.48%
Tax -308,396 -407,008 -505,945 -503,361 -506,742 -556,218 -448,081 -6.03%
NP 1,165,745 1,133,842 1,382,469 1,413,557 1,406,196 1,632,170 621,751 11.03%
-
NP to SH 1,195,597 1,129,890 1,259,342 1,232,267 1,211,416 1,498,293 590,732 12.46%
-
Tax Rate 20.92% 26.41% 26.79% 26.26% 26.49% 25.42% 41.88% -
Total Cost 8,292,171 8,111,613 7,728,793 7,249,931 6,582,945 6,034,584 5,503,737 7.06%
-
Net Worth 21,159,487 19,454,401 19,230,492 20,332,404 19,469,185 18,562,185 13,193,014 8.18%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 688,113 685,617 680,725 704,152 346,118 - - -
Div Payout % 57.55% 60.68% 54.05% 57.14% 28.57% - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 21,159,487 19,454,401 19,230,492 20,332,404 19,469,185 18,562,185 13,193,014 8.18%
NOSH 8,601,417 8,570,221 8,509,067 8,801,907 8,652,971 8,323,850 6,563,688 4.60%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 12.33% 12.26% 15.17% 16.32% 17.60% 21.29% 10.15% -
ROE 5.65% 5.81% 6.55% 6.06% 6.22% 8.07% 4.48% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 109.96 107.88 107.08 98.43 92.33 92.11 93.32 2.77%
EPS 13.90 13.20 14.80 14.50 14.00 18.00 9.00 7.50%
DPS 8.00 8.00 8.00 8.00 4.00 0.00 0.00 -
NAPS 2.46 2.27 2.26 2.31 2.25 2.23 2.01 3.42%
Adjusted Per Share Value based on latest NOSH - 8,332,975
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 103.01 100.69 99.23 94.35 87.01 83.50 66.71 7.50%
EPS 13.02 12.31 13.72 13.42 13.19 16.32 6.43 12.47%
DPS 7.49 7.47 7.41 7.67 3.77 0.00 0.00 -
NAPS 2.3045 2.1188 2.0944 2.2144 2.1204 2.0216 1.4368 8.18%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 6.40 6.97 6.63 5.47 5.01 3.92 2.37 -
P/RPS 5.82 6.46 6.19 5.56 5.43 4.26 2.54 14.81%
P/EPS 46.04 52.87 44.80 39.07 35.79 21.78 26.33 9.75%
EY 2.17 1.89 2.23 2.56 2.79 4.59 3.80 -8.91%
DY 1.25 1.15 1.21 1.46 0.80 0.00 0.00 -
P/NAPS 2.60 3.07 2.93 2.37 2.23 1.76 1.18 14.06%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 20/08/15 27/08/14 30/08/13 30/08/12 23/08/11 25/08/10 27/08/09 -
Price 5.80 6.94 6.74 5.99 4.98 4.42 3.11 -
P/RPS 5.27 6.43 6.29 6.09 5.39 4.80 3.33 7.94%
P/EPS 41.73 52.64 45.54 42.79 35.57 24.56 34.56 3.19%
EY 2.40 1.90 2.20 2.34 2.81 4.07 2.89 -3.04%
DY 1.38 1.15 1.19 1.34 0.80 0.00 0.00 -
P/NAPS 2.36 3.06 2.98 2.59 2.21 1.98 1.55 7.25%

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