[AXIATA] YoY Quarter Result on 31-Mar-2012 [#1]

Stock
[AXIATA] AXIATA GROUP BERHAD
Announcement Date
22-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 3.86%
YoY- 3.15%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 4,750,720 4,515,022 4,481,877 4,246,876 3,940,382 3,812,685 2,911,353 8.49%
PBT 689,961 1,014,969 915,703 905,134 902,210 1,217,411 191,211 23.83%
Tax -153,840 -285,003 -240,497 -260,188 -261,061 -260,753 -141,371 1.41%
NP 536,121 729,966 675,206 644,946 641,149 956,658 49,840 48.54%
-
NP to SH 584,839 674,878 614,565 565,629 548,365 921,475 63,895 44.60%
-
Tax Rate 22.30% 28.08% 26.26% 28.75% 28.94% 21.42% 73.93% -
Total Cost 4,214,599 3,785,056 3,806,671 3,601,930 3,299,233 2,856,027 2,861,513 6.66%
-
Net Worth 21,759,450 20,331,768 20,912,282 16,160,828 20,746,475 18,345,730 9,584,250 14.63%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 21,759,450 20,331,768 20,912,282 16,160,828 20,746,475 18,345,730 9,584,250 14.63%
NOSH 8,600,573 8,542,759 8,535,625 8,080,414 9,139,416 8,377,045 3,194,750 17.93%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 11.29% 16.17% 15.07% 15.19% 16.27% 25.09% 1.71% -
ROE 2.69% 3.32% 2.94% 3.50% 2.64% 5.02% 0.67% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 55.24 52.85 52.51 52.56 43.11 45.51 91.13 -8.00%
EPS 6.80 7.90 7.20 6.70 6.00 11.00 1.00 37.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.53 2.38 2.45 2.00 2.27 2.19 3.00 -2.79%
Adjusted Per Share Value based on latest NOSH - 8,080,414
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 51.73 49.17 48.81 46.25 42.91 41.52 31.70 8.50%
EPS 6.37 7.35 6.69 6.16 5.97 10.03 0.70 44.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3696 2.2141 2.2773 1.7599 2.2593 1.9978 1.0437 14.63%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 7.08 6.67 6.60 5.20 4.79 3.85 2.26 -
P/RPS 12.82 12.62 12.57 9.89 11.11 8.46 2.48 31.47%
P/EPS 104.12 84.43 91.67 74.29 79.83 35.00 113.00 -1.35%
EY 0.96 1.18 1.09 1.35 1.25 2.86 0.88 1.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.80 2.80 2.69 2.60 2.11 1.76 0.75 24.53%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 19/05/15 27/05/14 22/05/13 22/05/12 31/05/11 27/05/10 19/05/09 -
Price 6.75 6.89 6.96 5.38 5.00 3.69 2.32 -
P/RPS 12.22 13.04 13.26 10.24 11.60 8.11 2.55 29.82%
P/EPS 99.26 87.22 96.67 76.86 83.33 33.55 116.00 -2.56%
EY 1.01 1.15 1.03 1.30 1.20 2.98 0.86 2.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.67 2.89 2.84 2.69 2.20 1.68 0.77 23.01%

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