[AXIATA] QoQ Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[AXIATA] AXIATA GROUP BERHAD
Announcement Date
25-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 33.94%
YoY- -7.26%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 14,523,024 9,457,916 4,750,720 18,711,777 13,898,355 9,245,455 4,515,022 117.74%
PBT 2,501,453 1,474,141 689,961 3,146,600 2,297,507 1,540,850 1,014,969 82.35%
Tax -380,625 -308,396 -153,840 -778,079 -549,188 -407,008 -285,003 21.25%
NP 2,120,828 1,165,745 536,121 2,368,521 1,748,319 1,133,842 729,966 103.47%
-
NP to SH 2,086,984 1,195,597 584,839 2,364,976 1,765,734 1,129,890 674,878 112.11%
-
Tax Rate 15.22% 20.92% 22.30% 24.73% 23.90% 26.41% 28.08% -
Total Cost 12,402,196 8,292,171 4,214,599 16,343,256 12,150,036 8,111,613 3,785,056 120.44%
-
Net Worth 22,853,337 21,159,487 21,759,450 20,743,684 19,676,028 19,454,401 20,331,768 8.09%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 689,912 688,113 - 1,885,789 684,383 685,617 - -
Div Payout % 33.06% 57.55% - 79.74% 38.76% 60.68% - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 22,853,337 21,159,487 21,759,450 20,743,684 19,676,028 19,454,401 20,331,768 8.09%
NOSH 8,623,900 8,601,417 8,600,573 8,571,770 8,554,795 8,570,221 8,542,759 0.63%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 14.60% 12.33% 11.29% 12.66% 12.58% 12.26% 16.17% -
ROE 9.13% 5.65% 2.69% 11.40% 8.97% 5.81% 3.32% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 168.40 109.96 55.24 218.30 162.46 107.88 52.85 116.38%
EPS 24.20 13.90 6.80 27.60 20.60 13.20 7.90 110.78%
DPS 8.00 8.00 0.00 22.00 8.00 8.00 0.00 -
NAPS 2.65 2.46 2.53 2.42 2.30 2.27 2.38 7.41%
Adjusted Per Share Value based on latest NOSH - 8,622,202
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 158.15 103.00 51.73 203.77 151.35 100.68 49.17 117.73%
EPS 22.73 13.02 6.37 25.75 19.23 12.30 7.35 112.11%
DPS 7.51 7.49 0.00 20.54 7.45 7.47 0.00 -
NAPS 2.4887 2.3043 2.3696 2.259 2.1427 2.1186 2.2141 8.09%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 5.80 6.40 7.08 7.05 7.00 6.97 6.67 -
P/RPS 3.44 5.82 12.82 3.23 4.31 6.46 12.62 -57.92%
P/EPS 23.97 46.04 104.12 25.55 33.91 52.87 84.43 -56.77%
EY 4.17 2.17 0.96 3.91 2.95 1.89 1.18 131.82%
DY 1.38 1.25 0.00 3.12 1.14 1.15 0.00 -
P/NAPS 2.19 2.60 2.80 2.91 3.04 3.07 2.80 -15.09%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 27/11/15 20/08/15 19/05/15 25/02/15 24/11/14 27/08/14 27/05/14 -
Price 6.14 5.80 6.75 7.17 7.19 6.94 6.89 -
P/RPS 3.65 5.27 12.22 3.28 4.43 6.43 13.04 -57.17%
P/EPS 25.37 41.73 99.26 25.99 34.83 52.64 87.22 -56.06%
EY 3.94 2.40 1.01 3.85 2.87 1.90 1.15 127.09%
DY 1.30 1.38 0.00 3.07 1.11 1.15 0.00 -
P/NAPS 2.32 2.36 2.67 2.96 3.13 3.06 2.89 -13.61%

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