[AXIATA] YoY TTM 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- 1.95%
YoY- 8.44%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 20,141,582 18,947,475 18,403,986 17,886,620 16,740,442 15,748,371 14,213,519 5.97%
PBT 3,193,277 2,821,593 3,632,305 3,772,363 3,579,523 2,890,537 3,692,421 -2.38%
Tax -692,131 -646,916 -838,968 -862,526 -863,476 -1,089,466 -1,029,695 -6.40%
NP 2,501,146 2,174,677 2,793,337 2,909,837 2,716,047 1,801,071 2,662,726 -1.03%
-
NP to SH 2,337,636 2,274,938 2,610,334 2,562,221 2,362,892 1,397,269 2,510,262 -1.17%
-
Tax Rate 21.67% 22.93% 23.10% 22.86% 24.12% 37.69% 27.89% -
Total Cost 17,640,436 16,772,798 15,610,649 14,976,783 14,024,395 13,947,300 11,550,793 7.30%
-
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 2,438,407 2,578,261 1,881,525 2,869,452 1,692,990 - - -
Div Payout % 104.31% 113.33% 72.08% 111.99% 71.65% - - -
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 12.42% 11.48% 15.18% 16.27% 16.22% 11.44% 18.73% -
ROE 10.21% 10.45% 12.84% 12.25% 14.62% 6.73% 13.68% -
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 229.72 220.30 215.43 209.55 207.17 172.31 169.67 5.17%
EPS 26.66 26.45 30.56 30.02 29.24 15.29 29.97 -1.92%
DPS 28.00 30.00 22.00 33.62 20.95 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 219.34 206.34 200.42 194.78 182.30 171.50 154.78 5.97%
EPS 25.46 24.77 28.43 27.90 25.73 15.22 27.34 -1.17%
DPS 26.55 28.08 20.49 31.25 18.44 0.00 0.00 -
NAPS 2.4921 2.3696 2.2141 2.2773 1.7599 2.2593 1.9978 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 2.56 3.21 3.10 3.15 2.51 2.78 2.27 2.02%
P/EPS 22.09 26.77 21.83 21.99 17.78 31.33 12.85 9.44%
EY 4.53 3.74 4.58 4.55 5.62 3.19 7.78 -8.61%
DY 4.75 4.24 3.30 5.09 4.03 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 2.35 3.06 3.20 3.32 2.60 2.90 2.17 1.33%
P/EPS 20.25 25.52 22.55 23.19 18.40 32.70 12.31 8.64%
EY 4.94 3.92 4.43 4.31 5.44 3.06 8.12 -7.94%
DY 5.19 4.44 3.19 4.83 3.89 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