[AXIATA] YoY TTM Result on 30-Sep-2012 [#3]

Stock
[AXIATA] AXIATA GROUP BERHAD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 5.08%
YoY- 73.41%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 19,336,446 18,410,616 18,307,388 17,453,111 16,200,363 15,359,912 11,974,382 8.31%
PBT 3,350,547 3,024,074 3,679,137 3,589,476 2,849,478 4,060,175 1,170,158 19.15%
Tax -609,517 -689,427 -869,281 -740,592 -1,024,898 -1,080,488 -630,096 -0.55%
NP 2,741,030 2,334,647 2,809,856 2,848,884 1,824,580 2,979,687 540,062 31.07%
-
NP to SH 2,686,226 2,341,367 2,545,489 2,486,771 1,434,002 2,695,702 579,149 29.12%
-
Tax Rate 18.19% 22.80% 23.63% 20.63% 35.97% 26.61% 53.85% -
Total Cost 16,595,416 16,075,969 15,497,532 14,604,227 14,375,783 12,380,225 11,434,320 6.40%
-
Net Worth 22,933,743 19,613,218 18,897,671 17,747,950 19,204,960 18,215,090 17,460,455 4.64%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 1,895,286 2,573,965 2,881,526 2,028,102 331,525 - - -
Div Payout % 70.56% 109.93% 113.20% 81.56% 23.12% - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 22,933,743 19,613,218 18,897,671 17,747,950 19,204,960 18,215,090 17,460,455 4.64%
NOSH 8,654,242 8,527,486 8,512,464 8,873,975 8,423,228 7,989,075 8,394,450 0.50%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 14.18% 12.68% 15.35% 16.32% 11.26% 19.40% 4.51% -
ROE 11.71% 11.94% 13.47% 14.01% 7.47% 14.80% 3.32% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 223.43 215.90 215.07 196.68 192.33 192.26 142.65 7.76%
EPS 31.04 27.46 29.90 28.02 17.02 33.74 6.90 28.46%
DPS 22.00 30.00 33.85 22.85 3.94 0.00 0.00 -
NAPS 2.65 2.30 2.22 2.00 2.28 2.28 2.08 4.11%
Adjusted Per Share Value based on latest NOSH - 8,873,975
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 210.57 200.49 199.37 190.06 176.42 167.27 130.40 8.31%
EPS 29.25 25.50 27.72 27.08 15.62 29.36 6.31 29.11%
DPS 20.64 28.03 31.38 22.09 3.61 0.00 0.00 -
NAPS 2.4975 2.1359 2.0579 1.9327 2.0914 1.9836 1.9014 4.64%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 5.80 7.00 6.88 6.50 4.60 4.38 3.10 -
P/RPS 2.60 3.24 3.20 3.30 2.39 2.28 2.17 3.05%
P/EPS 18.69 25.49 23.01 23.20 27.02 12.98 44.93 -13.59%
EY 5.35 3.92 4.35 4.31 3.70 7.70 2.23 15.69%
DY 3.79 4.29 4.92 3.52 0.86 0.00 0.00 -
P/NAPS 2.19 3.04 3.10 3.25 2.02 1.92 1.49 6.62%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 27/11/15 24/11/14 27/11/13 29/11/12 30/11/11 24/11/10 30/11/09 -
Price 6.14 7.19 6.66 5.91 5.10 4.49 3.08 -
P/RPS 2.75 3.33 3.10 3.00 2.65 2.34 2.16 4.10%
P/EPS 19.78 26.19 22.27 21.09 29.96 13.31 44.64 -12.68%
EY 5.06 3.82 4.49 4.74 3.34 7.52 2.24 14.53%
DY 3.58 4.17 5.08 3.87 0.77 0.00 0.00 -
P/NAPS 2.32 3.13 3.00 2.96 2.24 1.97 1.48 7.77%

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