[AXIATA] YoY Quarter Result on 31-Dec-2011 [#4]

Stock
[AXIATA] AXIATA GROUP BERHAD
Announcement Date
23-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -7.64%
YoY- 248.37%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 4,813,422 4,512,261 4,448,808 4,250,300 4,016,715 3,755,953 2,418,148 12.15%
PBT 849,093 726,566 872,664 700,346 -26,775 827,662 -668,401 -
Tax -228,891 -140,239 -215,058 -73,433 -233,982 -225,312 54,905 -
NP 620,202 586,327 657,606 626,913 -260,757 602,350 -613,496 -
-
NP to SH 599,242 575,632 571,100 544,586 -367,040 558,283 -515,250 -
-
Tax Rate 26.96% 19.30% 24.64% 10.49% - 27.22% - -
Total Cost 4,193,220 3,925,934 3,791,202 3,623,387 4,277,472 3,153,603 3,031,644 5.55%
-
Net Worth 20,865,731 19,760,501 19,254,227 20,694,267 20,370,720 17,147,264 11,004,267 11.24%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 1,207,108 1,202,813 2,202,814 1,361,464 - - - -
Div Payout % 201.44% 208.96% 385.71% 250.00% - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 20,865,731 19,760,501 19,254,227 20,694,267 20,370,720 17,147,264 11,004,267 11.24%
NOSH 8,622,202 8,591,522 8,158,571 9,076,433 9,176,000 7,975,471 3,680,357 15.23%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 12.88% 12.99% 14.78% 14.75% -6.49% 16.04% -25.37% -
ROE 2.87% 2.91% 2.97% 2.63% -1.80% 3.26% -4.68% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 55.83 52.52 54.53 46.83 43.77 47.09 65.70 -2.67%
EPS 7.00 6.70 7.00 6.00 -4.00 7.00 -14.00 -
DPS 14.00 14.00 27.00 15.00 0.00 0.00 0.00 -
NAPS 2.42 2.30 2.36 2.28 2.22 2.15 2.99 -3.46%
Adjusted Per Share Value based on latest NOSH - 9,076,433
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 52.42 49.14 48.45 46.29 43.75 40.91 26.34 12.14%
EPS 6.53 6.27 6.22 5.93 -4.00 6.08 -5.61 -
DPS 13.15 13.10 23.99 14.83 0.00 0.00 0.00 -
NAPS 2.2725 2.1521 2.097 2.2538 2.2186 1.8675 1.1985 11.24%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 7.05 6.90 6.59 5.14 4.75 3.05 3.62 -
P/RPS 12.63 13.14 12.09 10.98 10.85 6.48 5.51 14.81%
P/EPS 101.44 102.99 94.14 85.67 -118.75 43.57 -25.86 -
EY 0.99 0.97 1.06 1.17 -0.84 2.30 -3.87 -
DY 1.99 2.03 4.10 2.92 0.00 0.00 0.00 -
P/NAPS 2.91 3.00 2.79 2.25 2.14 1.42 1.21 15.74%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 25/02/15 03/03/14 21/02/13 23/02/12 23/02/11 24/02/10 26/02/09 -
Price 7.17 6.57 6.33 5.09 4.95 3.50 3.06 -
P/RPS 12.84 12.51 11.61 10.87 11.31 7.43 4.66 18.39%
P/EPS 103.17 98.06 90.43 84.83 -123.75 50.00 -21.86 -
EY 0.97 1.02 1.11 1.18 -0.81 2.00 -4.58 -
DY 1.95 2.13 4.27 2.95 0.00 0.00 0.00 -
P/NAPS 2.96 2.86 2.68 2.23 2.23 1.63 1.02 19.42%

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