[AXIATA] YoY TTM 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- 0.74%
YoY- 69.11%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 18,947,475 18,403,986 17,886,620 16,740,442 15,748,371 14,213,519 11,537,137 8.61%
PBT 2,821,593 3,632,305 3,772,363 3,579,523 2,890,537 3,692,421 458,545 35.35%
Tax -646,916 -838,968 -862,526 -863,476 -1,089,466 -1,029,695 -387,807 8.89%
NP 2,174,677 2,793,337 2,909,837 2,716,047 1,801,071 2,662,726 70,738 76.94%
-
NP to SH 2,274,938 2,610,334 2,562,221 2,362,892 1,397,269 2,510,262 159,179 55.74%
-
Tax Rate 22.93% 23.10% 22.86% 24.12% 37.69% 27.89% 84.57% -
Total Cost 16,772,798 15,610,649 14,976,783 14,024,395 13,947,300 11,550,793 11,466,399 6.54%
-
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 2,578,261 1,881,525 2,869,452 1,692,990 - - - -
Div Payout % 113.33% 72.08% 111.99% 71.65% - - - -
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 11.48% 15.18% 16.27% 16.22% 11.44% 18.73% 0.61% -
ROE 10.45% 12.84% 12.25% 14.62% 6.73% 13.68% 1.66% -
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 220.30 215.43 209.55 207.17 172.31 169.67 361.13 -7.90%
EPS 26.45 30.56 30.02 29.24 15.29 29.97 4.98 32.07%
DPS 30.00 22.00 33.62 20.95 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 206.36 200.44 194.80 182.32 171.52 154.80 125.65 8.61%
EPS 24.78 28.43 27.91 25.73 15.22 27.34 1.73 55.80%
DPS 28.08 20.49 31.25 18.44 0.00 0.00 0.00 -
NAPS 2.3698 2.2143 2.2776 1.7601 2.2595 1.998 1.0438 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 3.21 3.10 3.15 2.51 2.78 2.27 0.63 31.16%
P/EPS 26.77 21.83 21.99 17.78 31.33 12.85 45.36 -8.41%
EY 3.74 4.58 4.55 5.62 3.19 7.78 2.20 9.24%
DY 4.24 3.30 5.09 4.03 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 3.06 3.20 3.32 2.60 2.90 2.17 0.64 29.77%
P/EPS 25.52 22.55 23.19 18.40 32.70 12.31 46.56 -9.53%
EY 3.92 4.43 4.31 5.44 3.06 8.12 2.15 10.52%
DY 4.44 3.19 4.83 3.89 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