[AXIATA] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[AXIATA] AXIATA GROUP BERHAD
Announcement Date
27-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -73.53%
YoY- 9.81%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 18,711,777 13,898,355 9,245,455 4,515,022 18,370,841 13,858,580 9,111,262 61.35%
PBT 3,146,600 2,297,507 1,540,850 1,014,969 3,533,039 2,806,473 1,888,414 40.41%
Tax -778,079 -549,188 -407,008 -285,003 -794,462 -654,223 -505,945 33.12%
NP 2,368,521 1,748,319 1,133,842 729,966 2,738,577 2,152,250 1,382,469 43.03%
-
NP to SH 2,364,976 1,765,734 1,129,890 674,878 2,550,021 1,974,389 1,259,342 52.03%
-
Tax Rate 24.73% 23.90% 26.41% 28.08% 22.49% 23.31% 26.79% -
Total Cost 16,343,256 12,150,036 8,111,613 3,785,056 15,632,264 11,706,330 7,728,793 64.52%
-
Net Worth 20,743,684 19,676,028 19,454,401 20,331,768 19,615,545 18,892,859 19,230,492 5.16%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 1,885,789 684,383 685,617 - 1,876,269 680,823 680,725 96.88%
Div Payout % 79.74% 38.76% 60.68% - 73.58% 34.48% 54.05% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 20,743,684 19,676,028 19,454,401 20,331,768 19,615,545 18,892,859 19,230,492 5.16%
NOSH 8,571,770 8,554,795 8,570,221 8,542,759 8,528,498 8,510,297 8,509,067 0.48%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 12.66% 12.58% 12.26% 16.17% 14.91% 15.53% 15.17% -
ROE 11.40% 8.97% 5.81% 3.32% 13.00% 10.45% 6.55% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 218.30 162.46 107.88 52.85 215.41 162.84 107.08 60.57%
EPS 27.60 20.60 13.20 7.90 29.90 23.20 14.80 51.33%
DPS 22.00 8.00 8.00 0.00 22.00 8.00 8.00 95.92%
NAPS 2.42 2.30 2.27 2.38 2.30 2.22 2.26 4.65%
Adjusted Per Share Value based on latest NOSH - 8,542,759
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 203.79 151.37 100.69 49.17 200.08 150.93 99.23 61.35%
EPS 25.76 19.23 12.31 7.35 27.77 21.50 13.72 52.01%
DPS 20.54 7.45 7.47 0.00 20.43 7.41 7.41 96.96%
NAPS 2.2592 2.1429 2.1188 2.2143 2.1363 2.0576 2.0944 5.16%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 7.05 7.00 6.97 6.67 6.90 6.88 6.63 -
P/RPS 3.23 4.31 6.46 12.62 3.20 4.22 6.19 -35.10%
P/EPS 25.55 33.91 52.87 84.43 23.08 29.66 44.80 -31.15%
EY 3.91 2.95 1.89 1.18 4.33 3.37 2.23 45.25%
DY 3.12 1.14 1.15 0.00 3.19 1.16 1.21 87.71%
P/NAPS 2.91 3.04 3.07 2.80 3.00 3.10 2.93 -0.45%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 25/02/15 24/11/14 27/08/14 27/05/14 03/03/14 27/11/13 30/08/13 -
Price 7.17 7.19 6.94 6.89 6.57 6.66 6.74 -
P/RPS 3.28 4.43 6.43 13.04 3.05 4.09 6.29 -35.13%
P/EPS 25.99 34.83 52.64 87.22 21.97 28.71 45.54 -31.12%
EY 3.85 2.87 1.90 1.15 4.55 3.48 2.20 45.07%
DY 3.07 1.11 1.15 0.00 3.35 1.20 1.19 87.77%
P/NAPS 2.96 3.13 3.06 2.89 2.86 3.00 2.98 -0.44%

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