[AXIATA] YoY Quarter Result on 30-Sep-2012 [#3]

Stock
[AXIATA] AXIATA GROUP BERHAD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 6.49%
YoY- 20.4%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 5,065,108 4,652,900 4,747,318 4,539,322 4,194,507 3,937,205 3,430,746 6.70%
PBT 1,027,312 756,659 918,059 972,212 963,315 1,044,125 768,727 4.94%
Tax -72,229 -142,180 -148,278 -163,798 -284,174 -298,958 -236,920 -17.95%
NP 955,083 614,479 769,781 808,414 679,141 745,167 531,807 10.24%
-
NP to SH 891,387 635,846 715,047 709,918 589,626 639,126 503,667 9.97%
-
Tax Rate 7.03% 18.79% 16.15% 16.85% 29.50% 28.63% 30.82% -
Total Cost 4,110,025 4,038,421 3,977,537 3,730,908 3,515,366 3,192,038 2,898,939 5.98%
-
Net Worth 22,933,743 19,613,218 18,897,671 17,747,950 19,204,960 18,215,090 17,460,455 4.64%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 692,339 682,198 - - - - - -
Div Payout % 77.67% 107.29% - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 22,933,743 19,613,218 18,897,671 17,747,950 19,204,960 18,215,090 17,460,455 4.64%
NOSH 8,654,242 8,527,486 8,512,464 8,873,975 8,423,228 7,989,075 8,394,450 0.50%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 18.86% 13.21% 16.22% 17.81% 16.19% 18.93% 15.50% -
ROE 3.89% 3.24% 3.78% 4.00% 3.07% 3.51% 2.88% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 58.53 54.56 55.77 51.15 49.80 49.28 40.87 6.16%
EPS 10.30 7.40 8.40 8.30 7.00 8.00 6.00 9.41%
DPS 8.00 8.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.65 2.30 2.22 2.00 2.28 2.28 2.08 4.11%
Adjusted Per Share Value based on latest NOSH - 8,873,975
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 55.16 50.67 51.70 49.44 45.68 42.88 37.36 6.70%
EPS 9.71 6.92 7.79 7.73 6.42 6.96 5.49 9.96%
DPS 7.54 7.43 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4977 2.1361 2.0581 1.9329 2.0916 1.9838 1.9016 4.64%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 5.80 7.00 6.88 6.50 4.60 4.38 3.10 -
P/RPS 9.91 12.83 12.34 12.71 9.24 8.89 7.59 4.54%
P/EPS 56.31 93.88 81.90 81.25 65.71 54.75 51.67 1.44%
EY 1.78 1.07 1.22 1.23 1.52 1.83 1.94 -1.42%
DY 1.38 1.14 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.19 3.04 3.10 3.25 2.02 1.92 1.49 6.62%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 27/11/15 24/11/14 27/11/13 29/11/12 30/11/11 24/11/10 30/11/09 -
Price 6.14 7.19 6.66 5.91 5.10 4.49 3.08 -
P/RPS 10.49 13.18 11.94 11.55 10.24 9.11 7.54 5.65%
P/EPS 59.61 96.43 79.29 73.87 72.86 56.12 51.33 2.52%
EY 1.68 1.04 1.26 1.35 1.37 1.78 1.95 -2.45%
DY 1.30 1.11 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.32 3.13 3.00 2.96 2.24 1.97 1.48 7.77%

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