[AXIATA] QoQ Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[AXIATA] AXIATA GROUP BERHAD
Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -16.29%
YoY- -10.28%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 19,002,880 18,711,777 18,531,140 18,490,910 18,060,088 18,370,841 18,478,106 1.88%
PBT 2,759,844 3,146,600 3,063,342 3,081,700 4,059,876 3,533,039 3,741,964 -18.38%
Tax -615,360 -778,079 -732,250 -814,016 -1,140,012 -794,462 -872,297 -20.77%
NP 2,144,484 2,368,521 2,331,092 2,267,684 2,919,864 2,738,577 2,869,666 -17.66%
-
NP to SH 2,339,356 2,364,976 2,354,312 2,259,780 2,699,512 2,550,021 2,632,518 -7.57%
-
Tax Rate 22.30% 24.73% 23.90% 26.41% 28.08% 22.49% 23.31% -
Total Cost 16,858,396 16,343,256 16,200,048 16,223,226 15,140,224 15,632,264 15,608,440 5.27%
-
Net Worth 21,759,450 20,743,684 19,676,027 19,454,401 20,331,768 19,615,545 18,892,859 9.88%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 1,885,789 912,511 1,371,235 - 1,876,269 907,765 -
Div Payout % - 79.74% 38.76% 60.68% - 73.58% 34.48% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 21,759,450 20,743,684 19,676,027 19,454,401 20,331,768 19,615,545 18,892,859 9.88%
NOSH 8,600,573 8,571,770 8,554,794 8,570,221 8,542,759 8,528,498 8,510,297 0.70%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 11.29% 12.66% 12.58% 12.26% 16.17% 14.91% 15.53% -
ROE 10.75% 11.40% 11.97% 11.62% 13.28% 13.00% 13.93% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 220.95 218.30 216.62 215.76 211.41 215.41 217.13 1.17%
EPS 27.20 27.60 27.47 26.40 31.60 29.90 30.93 -8.21%
DPS 0.00 22.00 10.67 16.00 0.00 22.00 10.67 -
NAPS 2.53 2.42 2.30 2.27 2.38 2.30 2.22 9.11%
Adjusted Per Share Value based on latest NOSH - 8,611,923
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 206.94 203.77 201.80 201.36 196.67 200.06 201.23 1.88%
EPS 25.48 25.75 25.64 24.61 29.40 27.77 28.67 -7.56%
DPS 0.00 20.54 9.94 14.93 0.00 20.43 9.89 -
NAPS 2.3696 2.259 2.1427 2.1186 2.2141 2.1361 2.0574 9.88%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 7.08 7.05 7.00 6.97 6.67 6.90 6.88 -
P/RPS 3.20 3.23 3.23 3.23 3.16 3.20 3.17 0.63%
P/EPS 26.03 25.55 25.44 26.43 21.11 23.08 22.24 11.07%
EY 3.84 3.91 3.93 3.78 4.74 4.33 4.50 -10.04%
DY 0.00 3.12 1.52 2.30 0.00 3.19 1.55 -
P/NAPS 2.80 2.91 3.04 3.07 2.80 3.00 3.10 -6.56%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 19/05/15 25/02/15 24/11/14 27/08/14 27/05/14 03/03/14 27/11/13 -
Price 6.75 7.17 7.19 6.94 6.89 6.57 6.66 -
P/RPS 3.06 3.28 3.32 3.22 3.26 3.05 3.07 -0.21%
P/EPS 24.82 25.99 26.13 26.32 21.80 21.97 21.53 9.95%
EY 4.03 3.85 3.83 3.80 4.59 4.55 4.64 -8.97%
DY 0.00 3.07 1.48 2.31 0.00 3.35 1.60 -
P/NAPS 2.67 2.96 3.13 3.06 2.89 2.86 3.00 -7.48%

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