[AXIATA] QoQ Quarter Result on 30-Sep-2016 [#3]

Stock
[AXIATA] AXIATA GROUP BERHAD
Announcement Date
24-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 35.79%
YoY- -71.22%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 6,058,566 5,880,972 5,789,422 5,457,032 5,310,097 5,008,841 5,360,437 8.51%
PBT 571,271 392,329 -273,642 451,548 409,576 552,096 829,688 -22.04%
Tax -92,194 -130,297 1,580 -155,798 -177,308 -150,896 -314,449 -55.89%
NP 479,077 262,032 -272,062 295,750 232,268 401,200 515,239 -4.73%
-
NP to SH 407,205 239,016 -309,496 256,558 188,934 368,256 467,235 -8.76%
-
Tax Rate 16.14% 33.21% - 34.50% 43.29% 27.33% 37.90% -
Total Cost 5,579,489 5,618,940 6,061,484 5,161,282 5,077,829 4,607,641 4,845,198 9.87%
-
Net Worth 25,789,649 25,229,465 23,256,414 23,178,686 23,031,954 22,884,480 23,538,064 6.28%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 452,450 - 265,282 - 449,842 - 1,057,890 -43.26%
Div Payout % 111.11% - 0.00% - 238.10% - 226.42% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 25,789,649 25,229,465 23,256,414 23,178,686 23,031,954 22,884,480 23,538,064 6.28%
NOSH 9,049,000 8,852,444 8,842,742 8,846,827 8,996,857 8,768,000 8,815,754 1.75%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 7.91% 4.46% -4.70% 5.42% 4.37% 8.01% 9.61% -
ROE 1.58% 0.95% -1.33% 1.11% 0.82% 1.61% 1.99% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 66.95 66.43 65.47 61.68 59.02 57.13 60.81 6.62%
EPS 4.50 2.70 -3.50 2.90 2.10 4.20 5.30 -10.34%
DPS 5.00 0.00 3.00 0.00 5.00 0.00 12.00 -44.24%
NAPS 2.85 2.85 2.63 2.62 2.56 2.61 2.67 4.44%
Adjusted Per Share Value based on latest NOSH - 8,846,827
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 65.98 64.05 63.05 59.43 57.83 54.55 58.38 8.50%
EPS 4.43 2.60 -3.37 2.79 2.06 4.01 5.09 -8.85%
DPS 4.93 0.00 2.89 0.00 4.90 0.00 11.52 -43.24%
NAPS 2.8087 2.7477 2.5328 2.5244 2.5084 2.4923 2.5635 6.28%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 4.83 5.06 4.72 5.22 5.63 5.89 6.41 -
P/RPS 7.21 7.62 7.21 8.46 9.54 10.31 10.54 -22.38%
P/EPS 107.33 187.41 -134.86 180.00 268.10 140.24 120.94 -7.65%
EY 0.93 0.53 -0.74 0.56 0.37 0.71 0.83 7.88%
DY 1.04 0.00 0.64 0.00 0.89 0.00 1.87 -32.39%
P/NAPS 1.69 1.78 1.79 1.99 2.20 2.26 2.40 -20.86%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/08/17 25/05/17 23/02/17 24/11/16 25/08/16 25/05/16 17/02/16 -
Price 4.93 4.98 4.71 4.31 5.49 5.40 5.90 -
P/RPS 7.36 7.50 7.19 6.99 9.30 9.45 9.70 -16.82%
P/EPS 109.56 184.44 -134.57 148.62 261.43 128.57 111.32 -1.05%
EY 0.91 0.54 -0.74 0.67 0.38 0.78 0.90 0.74%
DY 1.01 0.00 0.64 0.00 0.91 0.00 2.03 -37.23%
P/NAPS 1.73 1.75 1.79 1.65 2.14 2.07 2.21 -15.07%

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