[AXIATA] YoY Quarter Result on 31-Mar-2013 [#1]

Stock
[AXIATA] AXIATA GROUP BERHAD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 7.61%
YoY- 8.65%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 5,008,841 4,750,720 4,515,022 4,481,877 4,246,876 3,940,382 3,812,685 4.64%
PBT 552,096 689,961 1,014,969 915,703 905,134 902,210 1,217,411 -12.33%
Tax -150,896 -153,840 -285,003 -240,497 -260,188 -261,061 -260,753 -8.70%
NP 401,200 536,121 729,966 675,206 644,946 641,149 956,658 -13.47%
-
NP to SH 368,256 584,839 674,878 614,565 565,629 548,365 921,475 -14.16%
-
Tax Rate 27.33% 22.30% 28.08% 26.26% 28.75% 28.94% 21.42% -
Total Cost 4,607,641 4,214,599 3,785,056 3,806,671 3,601,930 3,299,233 2,856,027 8.28%
-
Net Worth 22,884,480 21,759,450 20,331,768 20,912,282 16,160,828 20,746,475 18,345,730 3.74%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 22,884,480 21,759,450 20,331,768 20,912,282 16,160,828 20,746,475 18,345,730 3.74%
NOSH 8,768,000 8,600,573 8,542,759 8,535,625 8,080,414 9,139,416 8,377,045 0.76%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 8.01% 11.29% 16.17% 15.07% 15.19% 16.27% 25.09% -
ROE 1.61% 2.69% 3.32% 2.94% 3.50% 2.64% 5.02% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 57.13 55.24 52.85 52.51 52.56 43.11 45.51 3.85%
EPS 4.20 6.80 7.90 7.20 6.70 6.00 11.00 -14.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.61 2.53 2.38 2.45 2.00 2.27 2.19 2.96%
Adjusted Per Share Value based on latest NOSH - 8,535,625
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 54.55 51.74 49.17 48.81 46.25 42.91 41.52 4.64%
EPS 4.01 6.37 7.35 6.69 6.16 5.97 10.04 -14.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4923 2.3698 2.2143 2.2776 1.7601 2.2595 1.998 3.74%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 5.89 7.08 6.67 6.60 5.20 4.79 3.85 -
P/RPS 10.31 12.82 12.62 12.57 9.89 11.11 8.46 3.34%
P/EPS 140.24 104.12 84.43 91.67 74.29 79.83 35.00 26.00%
EY 0.71 0.96 1.18 1.09 1.35 1.25 2.86 -20.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.26 2.80 2.80 2.69 2.60 2.11 1.76 4.25%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 25/05/16 19/05/15 27/05/14 22/05/13 22/05/12 31/05/11 27/05/10 -
Price 5.40 6.75 6.89 6.96 5.38 5.00 3.69 -
P/RPS 9.45 12.22 13.04 13.26 10.24 11.60 8.11 2.57%
P/EPS 128.57 99.26 87.22 96.67 76.86 83.33 33.55 25.06%
EY 0.78 1.01 1.15 1.03 1.30 1.20 2.98 -20.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.07 2.67 2.89 2.84 2.69 2.20 1.68 3.53%

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