[AXIATA] YoY Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[AXIATA] AXIATA GROUP BERHAD
Announcement Date
30-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 48.67%
YoY- -15.74%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 13,898,355 13,858,580 13,202,810 12,183,648 11,603,959 9,556,234 8,929,563 7.64%
PBT 2,297,507 2,806,473 2,889,130 2,876,253 3,232,513 1,838,559 1,574,216 6.50%
Tax -549,188 -654,223 -667,159 -790,916 -855,176 -685,001 -489,628 1.93%
NP 1,748,319 2,152,250 2,221,971 2,085,337 2,377,337 1,153,558 1,084,588 8.27%
-
NP to SH 1,765,734 1,974,389 1,942,185 1,801,042 2,137,419 1,094,399 1,013,233 9.69%
-
Tax Rate 23.90% 23.31% 23.09% 27.50% 26.46% 37.26% 31.10% -
Total Cost 12,150,036 11,706,330 10,980,839 10,098,311 9,226,622 8,402,676 7,844,975 7.55%
-
Net Worth 19,676,028 18,892,859 16,888,565 19,554,170 19,493,261 15,175,665 11,652,179 9.12%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 684,383 680,823 675,542 - - - - -
Div Payout % 38.76% 34.48% 34.78% - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 19,676,028 18,892,859 16,888,565 19,554,170 19,493,261 15,175,665 11,652,179 9.12%
NOSH 8,554,795 8,510,297 8,444,282 8,576,390 8,549,676 7,295,993 3,618,689 15.41%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 12.58% 15.53% 16.83% 17.12% 20.49% 12.07% 12.15% -
ROE 8.97% 10.45% 11.50% 9.21% 10.96% 7.21% 8.70% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 162.46 162.84 156.35 142.06 135.72 130.98 246.76 -6.72%
EPS 20.60 23.20 22.90 21.00 25.00 15.00 28.00 -4.98%
DPS 8.00 8.00 8.00 0.00 0.00 0.00 0.00 -
NAPS 2.30 2.22 2.00 2.28 2.28 2.08 3.22 -5.45%
Adjusted Per Share Value based on latest NOSH - 8,423,228
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 151.35 150.92 143.78 132.68 126.37 104.07 97.24 7.64%
EPS 19.23 21.50 21.15 19.61 23.28 11.92 11.03 9.70%
DPS 7.45 7.41 7.36 0.00 0.00 0.00 0.00 -
NAPS 2.1427 2.0574 1.8392 2.1294 2.1228 1.6526 1.2689 9.12%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 7.00 6.88 6.50 4.60 4.38 3.10 5.60 -
P/RPS 4.31 4.22 4.16 3.24 3.23 2.37 2.27 11.27%
P/EPS 33.91 29.66 28.26 21.90 17.52 20.67 20.00 9.19%
EY 2.95 3.37 3.54 4.57 5.71 4.84 5.00 -8.41%
DY 1.14 1.16 1.23 0.00 0.00 0.00 0.00 -
P/NAPS 3.04 3.10 3.25 2.02 1.92 1.49 1.74 9.74%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 24/11/14 27/11/13 29/11/12 30/11/11 24/11/10 30/11/09 26/11/08 -
Price 7.19 6.66 5.91 5.10 4.49 3.08 3.98 -
P/RPS 4.43 4.09 3.78 3.59 3.31 2.35 1.61 18.36%
P/EPS 34.83 28.71 25.70 24.29 17.96 20.53 14.21 16.10%
EY 2.87 3.48 3.89 4.12 5.57 4.87 7.04 -13.88%
DY 1.11 1.20 1.35 0.00 0.00 0.00 0.00 -
P/NAPS 3.13 3.00 2.96 2.24 1.97 1.48 1.24 16.67%

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