[AXIATA] YoY Quarter Result on 30-Jun-2013 [#2]

Stock
[AXIATA] AXIATA GROUP BERHAD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 4.92%
YoY- -3.28%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 5,310,097 4,707,196 4,730,433 4,629,385 4,416,613 4,048,759 3,854,069 5.48%
PBT 409,576 784,181 525,880 972,711 1,011,784 1,010,728 970,977 -13.38%
Tax -177,308 -154,557 -122,005 -265,448 -243,173 -245,681 -295,465 -8.15%
NP 232,268 629,624 403,875 707,263 768,611 765,047 675,512 -16.28%
-
NP to SH 188,934 610,758 455,011 644,777 666,638 663,051 576,818 -16.96%
-
Tax Rate 43.29% 19.71% 23.20% 27.29% 24.03% 24.31% 30.43% -
Total Cost 5,077,829 4,077,572 4,326,558 3,922,122 3,648,002 3,283,712 3,178,557 8.11%
-
Net Worth 23,031,954 21,161,474 19,549,065 19,173,632 19,249,171 18,648,309 18,375,773 3.83%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 449,842 688,178 688,953 678,712 666,638 331,525 - -
Div Payout % 238.10% 112.68% 151.41% 105.26% 100.00% 50.00% - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 23,031,954 21,161,474 19,549,065 19,173,632 19,249,171 18,648,309 18,375,773 3.83%
NOSH 8,996,857 8,602,225 8,611,923 8,483,908 8,332,975 8,288,137 8,240,257 1.47%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 4.37% 13.38% 8.54% 15.28% 17.40% 18.90% 17.53% -
ROE 0.82% 2.89% 2.33% 3.36% 3.46% 3.56% 3.14% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 59.02 54.72 54.93 54.57 53.00 48.85 46.77 3.94%
EPS 2.10 7.10 5.30 7.60 7.80 8.00 7.00 -18.16%
DPS 5.00 8.00 8.00 8.00 8.00 4.00 0.00 -
NAPS 2.56 2.46 2.27 2.26 2.31 2.25 2.23 2.32%
Adjusted Per Share Value based on latest NOSH - 8,483,908
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 57.83 51.26 51.51 50.41 48.10 44.09 41.97 5.48%
EPS 2.06 6.65 4.96 7.02 7.26 7.22 6.28 -16.94%
DPS 4.90 7.49 7.50 7.39 7.26 3.61 0.00 -
NAPS 2.5082 2.3045 2.1289 2.088 2.0962 2.0308 2.0011 3.83%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 5.63 6.40 6.97 6.63 5.47 5.01 3.92 -
P/RPS 9.54 11.70 12.69 12.15 10.32 10.26 8.38 2.18%
P/EPS 268.10 90.14 131.92 87.24 68.38 62.63 56.00 29.79%
EY 0.37 1.11 0.76 1.15 1.46 1.60 1.79 -23.08%
DY 0.89 1.25 1.15 1.21 1.46 0.80 0.00 -
P/NAPS 2.20 2.60 3.07 2.93 2.37 2.23 1.76 3.78%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 20/08/15 27/08/14 30/08/13 30/08/12 23/08/11 25/08/10 -
Price 5.49 5.80 6.94 6.74 5.99 4.98 4.42 -
P/RPS 9.30 10.60 12.63 12.35 11.30 10.19 9.45 -0.26%
P/EPS 261.43 81.69 131.35 88.68 74.88 62.25 63.14 26.69%
EY 0.38 1.22 0.76 1.13 1.34 1.61 1.58 -21.12%
DY 0.91 1.38 1.15 1.19 1.34 0.80 0.00 -
P/NAPS 2.14 2.36 3.06 2.98 2.59 2.21 1.98 1.30%

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