[AXIATA] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[AXIATA] AXIATA GROUP BERHAD
Announcement Date
21-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -19.55%
YoY- 4.87%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 5,360,437 4,813,422 4,512,261 4,448,808 4,250,300 4,016,715 3,755,953 6.10%
PBT 829,688 849,093 726,566 872,664 700,346 -26,775 827,662 0.04%
Tax -314,449 -228,891 -140,239 -215,058 -73,433 -233,982 -225,312 5.71%
NP 515,239 620,202 586,327 657,606 626,913 -260,757 602,350 -2.56%
-
NP to SH 467,235 599,242 575,632 571,100 544,586 -367,040 558,283 -2.92%
-
Tax Rate 37.90% 26.96% 19.30% 24.64% 10.49% - 27.22% -
Total Cost 4,845,198 4,193,220 3,925,934 3,791,202 3,623,387 4,277,472 3,153,603 7.41%
-
Net Worth 23,538,064 20,865,731 19,760,501 19,254,227 20,694,267 20,370,720 17,147,264 5.41%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 1,057,890 1,207,108 1,202,813 2,202,814 1,361,464 - - -
Div Payout % 226.42% 201.44% 208.96% 385.71% 250.00% - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 23,538,064 20,865,731 19,760,501 19,254,227 20,694,267 20,370,720 17,147,264 5.41%
NOSH 8,815,754 8,622,202 8,591,522 8,158,571 9,076,433 9,176,000 7,975,471 1.68%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 9.61% 12.88% 12.99% 14.78% 14.75% -6.49% 16.04% -
ROE 1.99% 2.87% 2.91% 2.97% 2.63% -1.80% 3.26% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 60.81 55.83 52.52 54.53 46.83 43.77 47.09 4.35%
EPS 5.30 7.00 6.70 7.00 6.00 -4.00 7.00 -4.52%
DPS 12.00 14.00 14.00 27.00 15.00 0.00 0.00 -
NAPS 2.67 2.42 2.30 2.36 2.28 2.22 2.15 3.67%
Adjusted Per Share Value based on latest NOSH - 8,158,571
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 58.37 52.42 49.14 48.45 46.29 43.74 40.90 6.10%
EPS 5.09 6.53 6.27 6.22 5.93 -4.00 6.08 -2.91%
DPS 11.52 13.15 13.10 23.99 14.83 0.00 0.00 -
NAPS 2.5633 2.2723 2.1519 2.0968 2.2536 2.2184 1.8673 5.41%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 6.41 7.05 6.90 6.59 5.14 4.75 3.05 -
P/RPS 10.54 12.63 13.14 12.09 10.98 10.85 6.48 8.44%
P/EPS 120.94 101.44 102.99 94.14 85.67 -118.75 43.57 18.53%
EY 0.83 0.99 0.97 1.06 1.17 -0.84 2.30 -15.61%
DY 1.87 1.99 2.03 4.10 2.92 0.00 0.00 -
P/NAPS 2.40 2.91 3.00 2.79 2.25 2.14 1.42 9.13%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 17/02/16 25/02/15 03/03/14 21/02/13 23/02/12 23/02/11 24/02/10 -
Price 5.90 7.17 6.57 6.33 5.09 4.95 3.50 -
P/RPS 9.70 12.84 12.51 11.61 10.87 11.31 7.43 4.54%
P/EPS 111.32 103.17 98.06 90.43 84.83 -123.75 50.00 14.26%
EY 0.90 0.97 1.02 1.11 1.18 -0.81 2.00 -12.45%
DY 2.03 1.95 2.13 4.27 2.95 0.00 0.00 -
P/NAPS 2.21 2.96 2.86 2.68 2.23 2.23 1.63 5.20%

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