Sponsor by Innity

Sponsor by cwyeoh

Sponsor by Nuffnang

Sunday, March 10, 2013

KLCI Stock - AXIATA / 6888 - 2012 Quarter 4

AXIATA GROUP BERHAD


Company Description
AXIATA GROUP BERHAD, formerly TM International Berhad, is a Malaysia-based company. The Company is engaged in provision of telecommunications, with operations principally in Malaysia, Indonesia, Sri Lanka, Bangladesh and Cambodia. In addition, it has mobile and non-mobile telecommunications operations and investments in India, Singapore, Iran, Pakistan and Thailand. As of December 31, 2007, it had a total of 39.8 million mobile subscribers in various markets in Asia. Its mobile telecommunications business is centered in its five operating subsidiaries, which include Celcom (Malaysia) Berhad, PT Excelcomindo Pratama Tbk (XL), Dialog Telekom PLC, TM International (Bangladesh) Limited (TMIB), and Telekom Malaysia International (Cambodia) Company Limited (TMIC). Its investments in mobile telecommunications businesses include Spice Communications Limited, MobileOne Ltd, and Mobile Telecommunications Company of Esfahan.

Company Info
Listing Date 2008-04-28
Market Capital (Capital Size) 54,652,313,972 (Very Large)
Par Value RM 1.00
Board Main
Sector Trading/Services
Major Industry Telecommunication
Sub Industry Mobile Communication & Network Services
Website http://www.axiata.com/

My Analysis
Forecast P/E now (6.42-0.35)/0.324 = 18.73 (Moderate)
Target Price 6.80+0.35 = 7.15 (PE 21.0, EPS 0.324, DPS 0.35)
First Support Price 6.3
Second Support Price 6.0
Risk Rating MODERATE

Research House
OSK Target Price 7.02 (2013-01-17)
Alliance Target Price 6.6 (2013-02-22)
AMMB Target Price 6.9 (2013-02-22)
CIMB Target Price 6.8 (2013-02-22)
HLG Target Price 6.63 (2013-02-22)
HwangDBS Target Price 5.3 (2013-02-22)
Maybank Target Price 6.45 (2013-02-22)
MIDF Target Price 6.75 (2013-02-22)
Public Target Price 6.61 (2013-02-22)
RHB Target Price 6.6 (2013-02-22)
TA Target Price 7.41 (2013-02-22)
Kenanga Target Price 6.86 (2013-03-06)

Accounting Ratio
Return on Equity 11.60%
Dividend Yield 5.45%
Operating Profit Margin 20.07%
Net Profit Margin 19.62%
Tax Rate 24.64%
Asset Turnover 0.4118
Net Asset Value Per Share 2.36
Net Tangible Asset per share 1.37
Price/Net Tangible Asset Per Share 4.62
Cash Per Share 0.92
Liquidity Current Ratio 1.358
Liquidity Quick Ratio 1.3097
Liquidity Cash Ratio 1.002
Gearing Debt to Equity Ratio 1.0409
Gearing Debt to Asset Ratio 0.4874
Working capital per thousand Ringgit sale 16.0%
Days to sell the inventory 10
Days to collect the receivables 44
Days to pay the payables 154

Technical Analysis
SMA 10 6.377 (Uptrend)
SMA 20 6.329 (Uptrend 7 days)
SMA 50 6.461 (Downtrend)
SMA 100 6.355 (Downtrend)
SMA 200 6.028 (Uptrend)
MACD (26d/12d) 0.003157 ( 0.004433 )
Signal (9) -0.014562 ( 0.00443 )
MACD Histogram 0.017719 (Bullish trend 12 days)
Bolinger Upper Band 6.545
Bolinger Lower Band 6.113

My notes based on 2012 quarter 4 report (number in '000):-
- Higher revenue than FY11Q4 due to higher revenue contribution from all key Operating Companies ('OpCo') except Indonesia, which was affected by the strengthening of RM against IDR(if constant currency in RM terms, Indonesia revenue would have registered growth by Data and SMS). Malaysia due to higher broadband and postpaid revenue. Sri Lanka mainly from integration of a newly acquired entity since FY12Q2, growth in termination revenue and higher RGB subscribers. Bangladesh mainly from prepaid RGB subscribers, interconnect revenue and BDT strengthened against major foreign currencies

- Estimate next 4Q eps after 2012 Q4 result announced = 0.2945*1.1 = 0.324, estimate PE on current price 6.42 = 18.73(DPS 0.35)
- Estimate next 4Q eps after 2012 Q3 result announced = 2486771*1.1/8526093 = 0.3208, estimate PE = 20.7/17.55 (DPS 0.23)
- Estimate next 4Q eps after 2012 Q2 result announced = 2366479*1.1/8536652 = 0.3049, estimate highest/lowest PE = 21.65/17.65 (DPS 0.23)
- Estimate next 4Q eps after 2012 Q1 result announced = 2362892*1.05/8501289 = 0.2918, estimate highest/lowest PE = 20.7/17.34 (DPS 0.19)
- Estimate next 4Q eps after 2011 Q4 result announced = 21120867*0.12/8481775 = 0.2988, estimate highest/lowest PE = 17.57/16.13 (DPS 0.19)
- Estimate next 4Q eps after 2011 Q3 result announced = (0.0781+0.0694)*2*1.05 = 0.3098, estimate highest/lowest PE = 16.3/14.56 (DPS 0.14)
- Estimate next 4Q eps after 2011 Q2 result announced = (0.0781+0.0645)*2*1.05 = 0.2995, estimate highest/lowest PE = 16.56/14.32 (DPS 0.14)
- Estimate next 4Q eps after 2011 Q1 result announced = 0.3024, estimate highest/lowest PE = 16.93/14.62 (DPS 0.1)
- Estimate next 4Q eps after 2010 Q4 result announced = 0.072*4*1.05 = 0.3024, estimate highest/lowest PE = 16.47/15.08 (DPS 0.1)
- Estimate next 4Q eps after 2010 Q3 result announced = 0.0752*4*1.05 = 0.3158, estimate highest/lowest PE = 16.12/13.93
- Estimate next 4Q eps after 2010 Q2 result announced = 0.0681*4*1.05 = 0.286, estimate highest/lowest PE = 16.29/15.24
- Estimate next 4Q eps after 2010 Q1 result announced = 0.265(no adjustment due to higher profit is from non-repeatable income), estimate highest/lowest PE = 16.98/13.89
- Estimate next 4Q eps after 2009 Q4 result announced = 0.631(average recent 3 quarter)*4 = 0.2524+(0.05*0.2524) = 0.265(5% grow from 0.2524), estimate highest/lowest PE = 15.28/13.21
- Estimate next 4Q eps after 2009 Q3 result announced = 0.0595*4 = 0.238, estimate highest/lowest PE = 14.71/12.61
- Estimate next 4Q eps after 2009 Q2 result announced = 0.0579*4 = 0.2316, estimate highest/lowest PE = 14.12/12.52

AXIATA latest news (English)

AXIATA latest news (Chinese)

MYR/IDR chart

USD/MYR chart



Financial Quarter Summary Open in New Window
a_date year qrt h_price l_price div roe c_roe rev c_rev pbt c_pbt prof c_prof eps c_eps asset c_asset liab c_liab mino equi cfo cfi cff cash fcf net final share c_share m_cap date oper_m prof_m vat asset_t pe navps ntaps p/ntaps cps l_cur l_qui l_cash g_de g_da avg_w inv_d rec_d pay_d
2013-02-21 2012 4 N/A N/A 0.27 2.63% 11.60% 4448808 17651617 872664 3761794 571100 2513285 0.0667 0.2945 42930601 10715583 20923379 7890689 1906714 22007222 6836981 5240386 237561 6535430 1596595 1359034 7894464 8560065 8533309 54185211 2012-12-31 20.07% 19.62% 24.64% 0.4118 21.4921 2.36 1.37 4.62 0.92 1.358 1.3097 1.002 1.0409 0.4874 16.0% 10 44 154
2012-11-29 2012 3 6.87 5.86 - 3.28% 8.96% 4548015 13228352 972212 2889130 709918 1942185 0.0829 0.2278 43211817 11592821 21854832 8526631 1824845 21356985 4772101 3872265 1178494 6069165 899836 2078330 8147495 8568117 8526093 50637571 2012-09-30 23.25% 21.38% 16.85% 0.4048 - 2.29 1.31 4.51 1.01 1.3596 1.3059 1.0112 1.1189 0.5058 17.5% 12 44 149
2012-08-30 2012 2 6.83 5.61 0.08 3.08% 5.69% 4424512 8680337 1011784 1916918 666638 1232267 0.0781 0.1444 41303299 9449775 19863422 7555550 1816973 21439877 2121649 1496896 731086 6096467 624753 106333 5990134 8537467 8536652 51139427 2012-06-30 25.69% 22.87% 24.03% 0.415 - 2.3 1.32 4.54 0.76 1.2507 1.1826 0.8577 1.0123 0.4809 11.1% 14 43 157
2012-05-22 2012 1 6.23 5.25 - 2.61% 2.61% 4255825 4255825 905134 905134 565629 565629 0.0665 0.0665 41977097 10390819 20081453 8521517 1695768 21895644 1717528 950628 170778 6082799 766900 937678 7020477 8501289 8501289 45736934 2012-03-31 23.17% 21.27% 28.75% 0.3993 - 2.38 1.39 3.87 0.88 1.2194 1.173 0.8798 0.9941 0.4784 11.2% 11 48 178
2012-02-23 2011 4 5.44 5.01 0.15 2.69% 11.57% 4264289 16447937 700346 3576599 544586 2345628 0.0642 0.2764 41105861 9406964 19430364 8086879 1832415 21675497 5785248 4812401 640590 5714149 972847 332257 6046406 8481775 8487347 43172234 2011-12-31 20.85% 16.42% 10.49% 0.4001 18.4175 2.34 1.36 3.74 0.78 1.1632 1.121 0.8182 0.9792 0.4727 8.0% 10 47 164
2011-11-30 2011 3 5.19 4.65 - 2.91% 8.88% 4194507 12183648 963315 2876253 589626 1801042 0.0694 0.2121 40041932 9200118 18893493 7845230 1816415 21148439 4647056 3095404 1057687 6287462 1551652 493965 6781427 8495794 8492686 43328549 2011-09-30 25.86% 22.97% 29.50% 0.4046 - 2.28 1.38 3.7 0.8 1.1727 1.1316 0.8661 0.9773 0.4718 8.4% 9 39 150
2011-08-23 2011 2 5.1 4.43 0.04 3.27% 5.97% 4048759 7989141 1010728 1912938 663051 1211416 0.0781 0.1427 39022829 8766867 18268763 6848087 1680773 20754066 2844087 1816289 859057 6247559 1027798 168741 6416300 8493582 8492146 42298038 2011-06-30 26.56% 24.96% 24.31% 0.4086 - 2.25 1.35 3.69 0.76 1.2802 1.253 0.9395 0.9578 0.4682 12.0% 5 41 142
2011-05-31 2011 1 5.22 4.52 - 2.70% 2.70% 3940382 3940382 902210 902210 548365 548365 0.0645 0.0645 38650094 8927473 17795377 6124552 1665319 20854717 1543100 946292 299277 6244054 596808 297531 6541585 8499034 8499034 42495170 2011-03-31 24.12% 22.90% 28.94% 0.4075 - 2.26 1.36 3.68 0.77 1.4577 1.4458 1.0705 0.9274 0.4604 17.8% 2 45 145
2011-02-23 2010 4 5.08 4.66 0.1 1.94% 9.38% 4016715 15620674 26775 3205738 367040 1770379 0.0432 0.2087 38100966 8420096 17822318 6063512 1553339 20278648 5923252 741556 855217 1931667 5181696 4326479 6258146 8494864 8483433 42049576 2010-12-31 1.92% 0.67% - 0.41 23.7198 2.21 1.31 3.78 0.74 1.3887 1.3746 1.0353 0.9518 0.4678 15.1% 3 40 145
2010-11-24 2010 3 5.19 4.5 - 3.39% 11.32% 3937205 11603959 1044125 3232513 639126 2137419 0.0752 0.2518 38763353 7969635 17987068 6279069 1488208 20776285 4475393 24770 571571 1940555 4500163 3928592 5869147 8494605 8486928 38140776 2010-09-30 26.79% 26.52% 28.63% 0.3962 - 2.27 1.38 3.25 0.69 1.2692 1.257 0.9393 0.9325 0.464 11.0% 3 37 157
2010-08-25 2010 2 4.66 4.36 - 3.06% 7.94% 3854069 7666754 970977 2188388 576818 1498293 0.0681 0.1767 38062898 6887742 17825962 7011708 1425324 20236936 2997771 868359 1106810 1958461 3866130 2759320 4717781 8467517 8479784 37426425 2010-06-30 27.75% 25.19% 30.43% 0.3889 - 2.22 1.33 3.32 0.56 0.9823 0.9743 0.6792 0.9476 0.4683 -0.8% 2 42 163
2010-05-27 2010 1 4.5 3.68 - 4.88% 4.88% 3812685 3812685 1217411 1217411 921475 921475 0.1086 0.1086 38669541 6675645 18887643 7637986 1273309 19781898 1381911 372951 157960 1963294 1008960 851000 2814294 8484579 8484579 31308096 2010-03-31 32.77% 31.93% 21.42% 0.3663 - 2.18 1.28 2.88 0.34 0.874 0.8674 0.373 1.0205 0.4884 -6.8% 2 95 180
2010-02-24 2009 4 4.05 3.5 - 4.77% 14.13% 3755953 13312187 827662 2666221 558283 1652682 0.0659 0.2149 37144355 3697735 18263907 6633770 696363 18880448 4636315 3169985 2768296 3282195 1466330 1301966 1980229 8472981 7689193 29655433 2009-12-31 29.40% 22.04% 27.22% 0.357 16.2839 2.36 1.25 2.8 0.24 0.5574 0.5521 0.3024 1.0044 0.4917 -22.1% 1 43 155
2009-11-30 2009 3 3.5 3.0 - 4.31% 9.36% 3380922 9411273 768727 1838559 503667 1094399 0.0595 0.1474 38140345 4645743 20039480 6206605 570686 18100865 3460562 2795748 1025339 3283600 664814 360525 2923075 8458171 7426448 26051166 2009-09-30 22.69% 22.74% 30.82% 0.3126 - 2.36 1.22 2.52 0.35 0.7485 0.7419 0.4743 1.1431 0.5254 -13.1% 2 48 165
2009-08-27 2009 2 3.27 2.9 - 4.50% 5.05% 3214135 6125488 878621 1069832 526837 590732 0.0640 0.0857 38201626 5044496 20705277 5807479 530138 17496349 2063600 2006412 33227 3262133 57188 23961 3286094 8232494 6896603 25603056 2009-06-30 21.08% 27.34% 34.91% 0.3095 - 2.46 1.24 2.51 0.41 0.8686 0.8611 0.5754 1.2204 0.542 -6.5% 2 48 162
2009-05-19 2009 1 3.24 2.13 - 0.55% 0.55% 2911353 2911353 191211 191211 63895 63895 0.0170 0.0170 38651420 5777968 26812412 8257774 481087 11839008 901968 1041189 747660 3243372 139221 608439 3851811 3753402 3753402 8707892 2009-03-31 22.84% 6.57% 73.93% 0.2985 - 3.03 0.81 2.86 1.05 0.6997 0.6909 0.4756 2.3607 0.6937 -21.5% 3 52 254
2009-02-26 2008 4 3.04 1.72 - 4.96% 4.80% 2418148 11347711 668401 905815 515250 497983 0.1373 0.1348 37352397 5076913 25654884 14210863 480790 11697513 2387795 11562252 10550820 1860394 9174457 1376363 3236757 3753402 3694732 11485410 2008-12-31 4.09% 27.64% - 0.3038 22.7033 3.04 0.78 3.92 0.89 0.3573 0.3518 0.2344 2.2872 0.6868 -80.5% 3 50 335
2008-11-26 2008 3 3.98 3.02 - 2.35% 9.76% 3278024 8929563 360353 1574216 243896 1013233 0.0650 0.2757 38004395 5175076 25418787 17695569 517323 12585608 1634076 9552764 9125722 1905445 7918688 1207034 3112479 3753402 3675176 14938539 2008-09-30 20.57% 10.99% 32.59% 0.3074 - 3.28 0.98 4.06 0.87 0.2925 0.2874 0.1855 2.1062 0.6688 -107.2% 4 52 374
2008-08-26 2008 2 6.55 3.76 - 3.53% 7.41% 2929612 5651539 575382 1213863 366638 769337 0.0676 0.1441 29457906 4007748 17203568 10493324 499237 12254338 1248357 2480289 1852599 1886973 1231932 620667 2507640 5425206 5339057 32822496 2008-06-30 25.16% 19.64% 31.96% 0.3722 - 2.2 0.61 9.92 0.48 0.3819 0.3712 0.248 1.4635 0.584 -59.2% 5 39 369
2008-05-22 2008 1 7.4 5.45 - 3.88% 3.88% 2721927 2721927 638482 638482 402699 402699 0.1126 0.1126 15537071 1491531 11064357 6637813 704290 4472714 1238569 1576036 562257 1877822 337467 224790 2102612 3577393 3577393 26293838 2008-03-31 24.55% 23.46% 29.49% 0.6698 - 1.05 0.11 66.82 0.13 0.2247 0.2152 0.0726 2.9361 0.7121 -49.5% 3 33 247
N/A 2007 4 N/A N/A - N/A N/A 2754535 9996879 602900 2337203 519917 1781914 0.1453 0.4981 24489460 3148404 14110135 9981246 675748 10379325 4182193 5007321 1025901 1688770 825128 200773 1889543 3577393 3577393 28798013 2007-12-31 21.83% 21.89% 8.06% 0.3589 16.1613 2.71 0.64 12.58 0.55 0.3154 0.308 0.1973 1.4541 0.5762 -77.7% 4 38 444
N/A 2007 3 N/A N/A - N/A N/A 2556733 7242344 432549 1734303 328443 1261997 0.0918 0.3528 N/A N/A N/A N/A - N/A 1592089 2405210 703090 1706516 813121 110031 1596485 3577393 3577393 28798013 2007-09-30 22.37% 16.92% 33.99% N/A - N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A - N/A N/A
N/A 2007 2 N/A N/A - N/A N/A 2373241 4685611 780512 1301754 588482 933554 0.1645 0.2610 N/A N/A N/A N/A - N/A 2320387 2089567 490969 1715627 230820 721789 2437416 3577393 3577393 28798013 2007-06-30 33.89% 32.89% 20.07% N/A - N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A - N/A N/A
N/A 2007 1 N/A N/A - N/A N/A 1105062 1105062 182099 182099 96259 96259 2.6969 2.6969 N/A N/A N/A N/A - N/A 426009 768384 205166 514744 342375 137209 377535 35693 35693 287328 2007-03-31 23.00% 16.48% 28.01% N/A - N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A - N/A N/A

Financial Quarter Balance Sheet Open in New Window
year qrt Available-for-sale financial assets (A-0) Deferred tax assets (A-0) Derivative financial assets (A-0) Intangible assets (A-0) Investment in associated companies (A-0) Investment in jointly controlled entity (A-0) Investment properties (A-0) Prepaid lease payments (A-0) Property, plant and equipment (A-0) Receivables (A-0) Cash and cash equivalents (A-1) Current asset classified as held for sales (A-1) Current tax assets (A-1) Deposits with licensed banks (A-1) Derivative financial assets (A-1) Financial assets at fair value through profit and loss (A-1) Inventories (A-1) Trade receivables (A-1) Deferred income (L-0) Deferred tax liabilities (L-0) Derivative financial liabilities (L-0) Loans & borrowings (L-0) Long term payables (L-0) Provisions (L-0) Amount due to associated companies (L-1) Current tax liabilities (L-1) Derivative financial liabilities (L-1) Dividend payable (L-1) Liabilities directly associated with assets classified as held for sale (L-1) Loans & borrowings (L-1) Trade and other payables (L-1) Minority interest (M-1)
2012 4 892 263842 33621 8392514 6838467 1618 - - 16585314 98750 - 252848 40839 7906204 22087 8 381499 2112098 247188 1418265 194181 10765691 68417 338948 - 115045 - - 152276 1892371 5730997 1906714
2012 3 1142 243966 25900 8327131 6810874 - - - 16114682 95301 8621848 261727 115323 - 26540 9 458216 2109158 165277 1376780 177345 11268671 65974 274154 - 47722 - 680444 163932 2145336 5489197 1824845
2012 2 889 292417 45093 8368509 6763800 - - - 16286819 95997 6480224 270220 148782 - 8280 8 514359 2027902 128711 1442433 149166 10092043 229438 266081 - 48000 - - 169347 1714073 5624130 1816973
2012 1 892 345470 38089 8365250 6851766 - - - 15896497 88314 7497436 265305 51038 - - 9 395211 2181820 132347 1372831 189300 9262413 236544 366501 - 54285 - - 171355 2079172 6216705 1695768
2011 4 893 315611 44891 8297978 6769135 - - - 16161531 108858 6616788 286807 55242 - - 9 341837 2106281 136056 1380054 127749 9231424 125054 343148 - 62382 - - 187438 2227939 5609120 1832415
2011 3 919 240504 41664 7649086 6617776 - - - 16187058 104807 6794430 293555 58069 - - 9 322575 1731480 - 1366099 169732 9236180 - 276252 - 358835 - 338562 228914 1557778 5361141 1816415
2011 2 896 134416 7645 7624694 6627598 - - - 15764777 95936 6433948 315110 55478 - - 9 186543 1775779 - 1394024 280457 9487228 - 258967 - 258743 - - 287379 1345064 4956901 1680773
2011 1 893 112470 12044 7613121 6626427 - - - 15265414 92252 6556509 288087 55118 - - 10 72656 1955093 - 1385561 240590 9795765 - 248909 - 268190 - - 275116 593267 4987979 1665319
2010 4 888 117457 14964 7605498 6698484 - 2020 - 15130246 111313 6277382 285774 68102 - - 10 85056 1703772 - 1333863 191527 9983983 - 249433 - 274100 277678 - 244653 699591 4567490 1553339
2010 3 852 171808 21680 7590191 7723966 - 2022 - 15173686 109513 5897865 363809 83898 - - 7 76870 1547186 - 1345446 69817 10062856 - 229880 - 284359 286403 - 248711 1054128 4405468 1488208
2010 2 856 191527 27120 7517944 7857323 - 2024 - 15467573 110789 4762363 268609 79187 - - 7 56204 1721372 - 1341003 51749 9200491 - 221011 - 346641 341450 - 243649 1678965 4401003 1425324
2010 1 847 175967 21829 7663626 8151932 - 2025 - 15804507 173163 2848825 - 82426 - - 7 50641 3693746 - 1292487 38452 9701480 - 217238 - 253518 363823 - - 2284298 4736347 1273309
2009 4 180567 180429 - 8563450 7209558 1006277 2027 359103 15815333 129876 2006172 - 97054 - - 7 35344 1559158 - 1247758 - 10173464 - 208915 - 221329 - - - 2149374 4263067 696363
2009 3 180566 177190 - 8482566 7082127 1004944 2029 356855 16078814 129511 2943945 - 105495 - - 7 41126 1555170 - 1151651 - 12540155 - 141069 - 224179 - - - 1499936 4482490 570686
2009 2 180571 157939 - 8403612 7126172 1042768 2031 344280 15773417 126340 3341499 - 119651 - - 7 43430 1539909 - 1035301 - 13726275 - 136222 - 230670 - - - 1187300 4389509 530138
2009 1 5916421 148141 - 8333384 1621384 1001732 2033 330393 15519625 339 3927055 - 126923 - - 6 72368 1651616 - 825713 - 17601089 - 127836 2063613 203317 - - - 1408550 4582294 481087
2008 4 5914428 141188 - 8326345 1589905 1013202 2036 328352 14959670 358 3330731 - 129035 - - 6 77263 1539878 - 777263 - 10546052 - 120706 4063613 195478 - - - 5413299 4538473 480790
2008 3 5905585 142250 - 8476256 1586730 703880 - 363274 15650441 903 3281661 - 140042 - - - 90218 1663155 - 921519 - 6704101 - 97598 4025000 256539 - - - 8222175 5191855 517323
2008 2 - 147179 - 8488799 1567764 782102 - 345616 14118299 399 2602620 - 128359 - - - 112541 1164228 - 925518 - 5687710 - 97016 4025000 198341 - - - 1813353 4456630 499237
2008 1 - 152128 - 3379408 243715 832041 - 300143 9137787 318 482200 - - - - - 63217 946114 - 451773 - 3968047 - 6724 3071416 39572 - - - 1336536 2190289 704290
2007 4 - 162890 - 7418436 251140 1024454 2044 321860 12159837 395 1967743 - 201088 - - 1713 74625 903235 - 881885 - 3159808 - 87196 4025000 99739 - - - 1909746 3946761 675748

Financial Quarter Income Statement Open in New Window
year qrt Revenue Income tax expense Finance/interest costs Other income Administrative/Operating expenses Minority interest Finance/interest income Share of profit/ (loss) of associates Depreciation & amortisation Gain from merger exercise Gain/loss on dilution of equity investment in associate Share of net profit of jointly controlled entity Foreign exchange (loss)/gain in operating costs Foreign exchange (loss)/gain in finance costs Other expenses Staff costs Domestic interconnect and international outpayment Marketing expenses
2012 4 4448808 215058 168229 31870 1388719 86506 70040 74202 971352 - 10790 1577 21598 16141 4657 325834 567114 317841
2012 3 4548015 163798 223149 14945 1338063 98496 65720 68227 786866 - 0 - 26307 4042 7130 278275 709509 373698
2012 2 4424512 243173 164836 25563 1325080 101973 63709 14903 811808 - 5405 - 21358 33298 20264 271761 540580 363041
2012 1 4255825 260188 161585 21666 1336846 79317 62876 77618 769537 - 6665 - 66921 53099 1896 264085 467054 385163
2011 4 4264289 73433 160365 36652 1349928 82327 60733 4382 898473 - 0 - 64734 93627 4028 275591 410556 416464
2011 3 4194507 284174 169478 8665 1222013 89515 66512 29694 783264 - 4234 - 9205 43909 49610 306873 433165 413532
2011 2 4048759 245681 160615 28217 1223160 101996 60813 48108 739709 - 3452 - 39852 9630 15527 262319 424161 376448
2011 1 3940382 261061 147644 7455 1247489 92784 47723 55561 725617 - 12422 - 19136 8442 43119 234168 407568 320190
2010 4 4016715 233982 167925 66152 1221439 106283 51864 52364 1796475 0 0 0 77588 40193 - 285064 403199 377163
2010 3 3937205 298958 159457 30095 2103867 106041 42090 37145 680950 0 2357 0 127743 71964 - - - -
2010 2 3854069 295465 169116 55093 2025695 98694 41156 22582 785895 0 0 0 28169 6952 - - - -
2010 1 3812685 260753 174610 319590 1112320 35183 18500 26048 678591 173199 3362 141939 46467 70256 23519 239230 420045 362784
2009 4 3755953 225312 180377 45080 1139272 44067 24856 47246 813901 - - 17524 237581 150915 - 259173 387946 333946
2009 3 3380922 236920 190788 70613 2071511 28140 22233 50869 657562 - - 20780 44776 139955 - - - -
2009 2 3214135 306710 260600 69650 1905571 45074 29065 27966 834851 - - 6752 134180 397895 - - - -
2009 1 2911353 141371 264491 126980 1809293 14055 33813 34702 597664 - - 27942 33463 249710 - - - -
2008 4 2418148 54905 283510 43831 1654046 98246 40195 22528 688060 - - 95147 218853 253487 - - - -
2008 3 3278024 117439 298381 46456 2028016 982 22994 29387 635473 - - 50273 13150 17515 - - - -
2008 2 2929612 183902 196608 63394 1713844 24842 24046 23443 537904 - - 5262 4290 7205 - - - -
2008 1 2721927 188287 97800 25260 1604269 47496 12084 7649 477028 - - 8242 2349 40068 - - - -
2007 4 2754535 48589 116098 1477 1629401 34394 29117 14518 498550 - - 150454 26762 76390 - - - -
2007 3 2556733 147045 199827 48873 1595379 42939 21321 1891 438599 - - 66874 296 25852 - - - -
2007 2 2373241 156666 100659 219929 1350374 35364 18622 13443 423119 - - 31156 15467 13740 - - - -
2007 1 1105062 51013 51406 2084 620210 34827 6820 3234 251926 - - 9692 19185 21052 - - - -

Financial Quarter Segments Revenue
year qrt Others Elimination/Adjustment Malaysia Indonesia Bangladesh Sri Lanka
2012 4 90414 9783 1965150 1646189 386063 345232
2012 3 73643 5928 1928193 1828399 387250 336458
2012 2 77527 10314 1898822 1759023 365813 333641
2012 1 75588 6013 1892320 1640541 330340 323049
2011 4 70056 14230 1876734 1671543 334700 325486
2011 3 86756 9028 1821018 1657498 317490 320773
2011 2 91238 11319 1744348 1602984 316667 304841
2011 1 81782 9423 1732022 1533092 301474 301435
2010 4 71080 - 1711137 1625193 308212 301093
2010 3 68607 10949 1707324 1560239 315341 296643
2010 2 70124 15019 1694253 1521759 293550 289402
2010 1 57747 9487 1680025 1490626 290335 293952
2009 4 63849 - 1690443 1410150 301874 289637
2009 3 68360 - 1599070 1231450 250735 281131
2009 2 54571 - 1535225 1118774 236240 269325
2009 1 49638 - 1459007 899683 231559 271466
2008 4 85369 - 1419441 407926 220879 284533
2008 3 34955 - 1427201 1290885 193089 331894
2008 2 52439 - 1335566 1089899 174490 277218
2008 1 46732 - 1325901 908237 170084 270973
2007 4 106124 - 1257017 944454 172521 274419
2007 3 21075 - 1340578 755182 179657 302391
2007 2 38464 - 2445418 677240 174843 244584
2007 1 37917 - - 634098 191635 241412

Financial Quarter Segments Profit
year qrt Others Elimination/Adjustment Malaysia Indonesia Bangladesh Sri Lanka
2012 4 63163 319 898216 757379 155845 100704
2012 3 28550 251 839682 845416 75144 117029
2012 2 19807 - 827845 882278 121533 112201
2012 1 32719 - 794494 830082 103320 107500
2011 4 27205 6904 776344 829369 108768 131348
2011 3 40361 15000 767319 805570 102837 117867
2011 2 55860 - 757776 867236 89226 104293
2011 1 68284 - 782938 823815 94790 97708
2010 4 972103 - 480200 451366 36088 36120
2010 3 22083 - 790914 836815 112207 115485
2010 2 56795 38295 792245 831587 101521 105589
2010 1 14955 38295 734443 795269 75688 96246
2009 4 20115 - 476939 552569 62529 52856
2009 3 82836 - 534738 312883 13425 5519
2009 2 11967 - 478686 302439 60088 221353
2009 1 10511 - 453570 79603 23022 28847
2008 4 45727 - 384252 370611 1138577 108001
2008 3 69398 - 403608 142200 1242 13721
2008 2 3160 - 425476 200431 3056 47771
2008 1 12406 - 398208 198996 24227 9142
2007 4 34758 - 343948 154067 18153 48896
2007 3 83065 - 356887 67329 61321 77091
2007 2 22672 - 653102 132259 23467 80551
2007 1 5861 - - 150657 22877 84438

Financial Quarter Segments Associate
year qrt Others Elimination/Adjustment Malaysia Sri Lanka
2012 4 72860 10790 1576 234
2012 3 67318 - 923 14
2012 2 12834 5405 2047 22
2012 1 75150 6665 2449 19
2011 4 2402 - 1895 85
2011 3 27908 4234 1667 119
2011 2 45956 3452 2088 64
2011 1 53606 12422 1955 -
2010 4 48064 - 4300 -
2010 3 34788 - - -
2010 2 22582 - - -
2010 1 53946 - - -
2009 4 30166 - 444 -
2009 3 30089 - - -
2009 2 34718 - - -
2009 1 6760 - - -
2008 4 72619 - - -
2008 3 20886 - - -
2008 2 18181 - - -
2008 1 15891 - - -
2007 4 164972 - - -
2007 3 64983 - - -
2007 2 52648 - - -
2007 1 6458 - - -
Short form reference
a_date = announcement date, yr = financial year end, qrt = quarter
h_price = stock highest price during the quarter, l_price = stock lowest price during the quarter
div = dividend recommend or declare in the quarter, roe = return on equity
c_roe = cumulative of return on equity during the financial year
rev = revenue in the current quarter, c_rev = cumulative of revenue during the financial year
pbt = profit before tax in the current quarter, c_pbt = cumulative of profit before tax during the financial year
eps = earnings per share in the current quarter, c_eps = cumulative of earnings per share during the financial year
asset = total asset, liab = total liability, mino = minority interest, equi = total equity
cfo = net cash flow from operating activities, cfi = net cash flow from investing activities
cff = net cash flow from financing activities, cash = cash and cash equivalents as at beginning of financial year
final = cash and cash equivalents as at current financial period ended
share = diluted/basic weighted average number of ordinary shares
c_share = cumulative of diluted/basic weighted average number of ordinary shares during the financial year
m_cap = market capital at announcement date of quarterly report, date = current financial period ended date
prof_m = profit margin, vat = income tax rate, pe = price earning per share ratio of recent four quarter
navps = net asset value per share, ntaps = net tangible asset per share, cps = cash per share
l_cur = liquidity current ratio, l_qui = liquidity quick ratio, l_cash = liquidity cash ratio
g_de = gearing debt to equity ratio, g_da = gearing debt to assets ratio
avg_w = working capital per thousand Ringgit sale
inv_d = days to sell the inventory, rec_d = days to collect the receivables
pay_d = days to pay the payables


CURRENT


CHANGES IN SHAREHOLDING
ANNUAL REPORTS


HISTORICAL


CHANGES IN SHAREHOLDING


ARCHIVES


CHANGES IN SHAREHOLDING




CHANGES IN SHAREHOLDING

1 comment:

Stocks and investments said...

I have to say i am very impressed with the way you efficiently website and your posts are so informative. You have really have managed to catch the attention of many it seems, keep it up

Post a Comment