[AXIATA] YoY TTM 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- 1.07%
YoY- 7.15%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 19,883,461 18,711,777 18,370,841 17,651,619 16,433,948 15,620,674 13,312,187 6.91%
PBT 3,331,142 3,146,601 3,533,039 3,761,794 3,576,599 3,205,738 2,666,221 3.77%
Tax -695,075 -778,079 -794,462 -882,217 -864,349 -1,089,158 -910,313 -4.39%
NP 2,636,067 2,368,522 2,738,577 2,879,577 2,712,250 2,116,580 1,755,908 7.00%
-
NP to SH 2,554,219 2,364,977 2,550,021 2,513,285 2,345,628 1,770,379 1,652,682 7.52%
-
Tax Rate 20.87% 24.73% 22.49% 23.45% 24.17% 33.98% 34.14% -
Total Cost 17,247,394 16,343,255 15,632,264 14,772,042 13,721,698 13,504,094 11,556,279 6.89%
-
Net Worth 23,538,064 20,865,731 19,760,501 16,317,142 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 2,438,407 2,578,261 1,881,525 2,869,452 1,692,990 - - -
Div Payout % 95.47% 109.02% 73.78% 114.17% 72.18% - - -
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 16,317,142 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 13.26% 12.66% 14.91% 16.31% 16.50% 13.55% 13.19% -
ROE 10.85% 11.33% 12.90% 15.40% 11.33% 8.69% 9.64% -
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 225.54 217.02 213.83 216.36 181.06 170.23 166.91 5.14%
EPS 28.97 27.43 29.68 30.81 25.84 19.29 20.72 5.74%
DPS 27.66 30.00 22.00 35.17 18.65 0.00 0.00 -
NAPS 2.67 2.42 2.30 2.00 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 216.53 203.77 200.06 192.22 178.96 170.11 144.97 6.91%
EPS 27.82 25.75 27.77 27.37 25.54 19.28 18.00 7.52%
DPS 26.55 28.08 20.49 31.25 18.44 0.00 0.00 -
NAPS 2.5633 2.2723 2.1519 1.7769 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 2.84 3.25 3.23 3.05 2.84 2.79 1.83 7.59%
P/EPS 22.12 25.70 23.25 21.39 19.89 24.62 14.72 7.02%
EY 4.52 3.89 4.30 4.67 5.03 4.06 6.79 -6.55%
DY 4.32 4.26 3.19 5.34 3.63 0.00 0.00 -
P/NAPS 2.40 2.91 3.00 3.30 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 2.62 3.30 3.07 2.93 2.81 2.91 2.10 3.75%
P/EPS 20.36 26.14 22.14 20.55 19.70 25.66 16.89 3.16%
EY 4.91 3.83 4.52 4.87 5.08 3.90 5.92 -3.06%
DY 4.69 4.18 3.35 5.56 3.66 0.00 0.00 -
P/NAPS 2.21 2.96 2.86 3.17 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