[AXIATA] YoY TTM Result on 30-Jun-2011 [#2]

Stock
[AXIATA] AXIATA GROUP BERHAD
Announcement Date
23-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 6.17%
YoY- -42.06%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 18,505,034 18,099,392 17,108,296 15,943,061 14,853,453 11,821,660 10,962,807 9.11%
PBT 3,185,474 3,733,290 3,580,579 2,930,288 3,784,777 761,784 2,249,313 5.96%
Tax -695,525 -884,801 -860,968 -1,039,682 -1,018,450 -510,615 -567,823 3.43%
NP 2,489,949 2,848,489 2,719,611 1,890,606 2,766,327 251,169 1,681,490 6.75%
-
NP to SH 2,420,568 2,540,360 2,366,479 1,483,502 2,560,243 319,378 1,617,697 6.94%
-
Tax Rate 21.83% 23.70% 24.05% 35.48% 26.91% 67.03% 25.24% -
Total Cost 16,015,085 15,250,903 14,388,685 14,052,455 12,087,126 11,570,491 9,281,317 9.51%
-
Net Worth 19,549,065 19,173,632 19,249,171 18,648,309 18,375,773 17,649,039 10,999,140 10.05%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 1,891,767 2,881,526 2,028,102 331,525 - - - -
Div Payout % 78.15% 113.43% 85.70% 22.35% - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 19,549,065 19,173,632 19,249,171 18,648,309 18,375,773 17,649,039 10,999,140 10.05%
NOSH 8,611,923 8,483,908 8,332,975 8,288,137 8,240,257 8,780,616 3,666,380 15.28%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 13.46% 15.74% 15.90% 11.86% 18.62% 2.12% 15.34% -
ROE 12.38% 13.25% 12.29% 7.96% 13.93% 1.81% 14.71% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 214.88 213.34 205.31 192.36 180.25 134.63 299.01 -5.35%
EPS 28.11 29.94 28.40 17.90 31.07 3.64 44.12 -7.23%
DPS 22.00 33.96 24.34 4.00 0.00 0.00 0.00 -
NAPS 2.27 2.26 2.31 2.25 2.23 2.01 3.00 -4.53%
Adjusted Per Share Value based on latest NOSH - 8,288,137
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 201.52 197.10 186.31 173.62 161.75 128.74 119.38 9.11%
EPS 26.36 27.66 25.77 16.16 27.88 3.48 17.62 6.94%
DPS 20.60 31.38 22.09 3.61 0.00 0.00 0.00 -
NAPS 2.1289 2.088 2.0962 2.0308 2.0011 1.922 1.1978 10.05%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 6.97 6.63 5.47 5.01 3.92 2.37 6.15 -
P/RPS 3.24 3.11 2.66 2.60 2.17 1.76 2.06 7.83%
P/EPS 24.80 22.14 19.26 27.99 12.62 65.16 13.94 10.07%
EY 4.03 4.52 5.19 3.57 7.93 1.53 7.17 -9.15%
DY 3.16 5.12 4.45 0.80 0.00 0.00 0.00 -
P/NAPS 3.07 2.93 2.37 2.23 1.76 1.18 2.05 6.95%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 27/08/14 30/08/13 30/08/12 23/08/11 25/08/10 27/08/09 - -
Price 6.94 6.74 5.99 4.98 4.42 3.11 0.00 -
P/RPS 3.23 3.16 2.92 2.59 2.45 2.31 0.00 -
P/EPS 24.69 22.51 21.09 27.82 14.23 85.50 0.00 -
EY 4.05 4.44 4.74 3.59 7.03 1.17 0.00 -
DY 3.17 5.04 4.06 0.80 0.00 0.00 0.00 -
P/NAPS 3.06 2.98 2.59 2.21 1.98 1.55 0.00 -

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