[AXIATA] QoQ Quarter Result on 30-Sep-2014 [#3]

Stock
[AXIATA] AXIATA GROUP BERHAD
Announcement Date
24-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 39.74%
YoY- -11.08%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 4,707,196 4,750,720 4,813,422 4,652,900 4,730,433 4,515,022 4,512,261 2.86%
PBT 784,181 689,961 849,093 756,659 525,880 1,014,969 726,566 5.23%
Tax -154,557 -153,840 -228,891 -142,180 -122,005 -285,003 -140,239 6.71%
NP 629,624 536,121 620,202 614,479 403,875 729,966 586,327 4.87%
-
NP to SH 610,758 584,839 599,242 635,846 455,011 674,878 575,632 4.03%
-
Tax Rate 19.71% 22.30% 26.96% 18.79% 23.20% 28.08% 19.30% -
Total Cost 4,077,572 4,214,599 4,193,220 4,038,421 4,326,558 3,785,056 3,925,934 2.56%
-
Net Worth 21,161,474 21,759,450 20,865,731 19,613,218 19,549,065 20,331,768 19,760,501 4.68%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 688,178 - 1,207,108 682,198 688,953 - 1,202,813 -31.15%
Div Payout % 112.68% - 201.44% 107.29% 151.41% - 208.96% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 21,161,474 21,759,450 20,865,731 19,613,218 19,549,065 20,331,768 19,760,501 4.68%
NOSH 8,602,225 8,600,573 8,622,202 8,527,486 8,611,923 8,542,759 8,591,522 0.08%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 13.38% 11.29% 12.88% 13.21% 8.54% 16.17% 12.99% -
ROE 2.89% 2.69% 2.87% 3.24% 2.33% 3.32% 2.91% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 54.72 55.24 55.83 54.56 54.93 52.85 52.52 2.78%
EPS 7.10 6.80 7.00 7.40 5.30 7.90 6.70 3.95%
DPS 8.00 0.00 14.00 8.00 8.00 0.00 14.00 -31.20%
NAPS 2.46 2.53 2.42 2.30 2.27 2.38 2.30 4.59%
Adjusted Per Share Value based on latest NOSH - 8,527,486
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 51.26 51.73 52.42 50.67 51.51 49.17 49.14 2.86%
EPS 6.65 6.37 6.53 6.92 4.96 7.35 6.27 4.01%
DPS 7.49 0.00 13.15 7.43 7.50 0.00 13.10 -31.18%
NAPS 2.3045 2.3696 2.2723 2.1359 2.1289 2.2141 2.1519 4.68%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 6.40 7.08 7.05 7.00 6.97 6.67 6.90 -
P/RPS 11.70 12.82 12.63 12.83 12.69 12.62 13.14 -7.46%
P/EPS 90.14 104.12 101.44 93.88 131.92 84.43 102.99 -8.52%
EY 1.11 0.96 0.99 1.07 0.76 1.18 0.97 9.43%
DY 1.25 0.00 1.99 1.14 1.15 0.00 2.03 -27.68%
P/NAPS 2.60 2.80 2.91 3.04 3.07 2.80 3.00 -9.12%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 20/08/15 19/05/15 25/02/15 24/11/14 27/08/14 27/05/14 03/03/14 -
Price 5.80 6.75 7.17 7.19 6.94 6.89 6.57 -
P/RPS 10.60 12.22 12.84 13.18 12.63 13.04 12.51 -10.48%
P/EPS 81.69 99.26 103.17 96.43 131.35 87.22 98.06 -11.49%
EY 1.22 1.01 0.97 1.04 0.76 1.15 1.02 12.71%
DY 1.38 0.00 1.95 1.11 1.15 0.00 2.13 -25.18%
P/NAPS 2.36 2.67 2.96 3.13 3.06 2.89 2.86 -12.05%

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