[AXIATA] QoQ 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- -5.76%
YoY- 4.1%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 5,065,108 4,707,196 4,750,720 4,813,422 4,652,900 4,730,433 4,515,022 7.95%
PBT 1,027,312 784,181 689,961 849,093 756,659 525,880 1,014,969 0.80%
Tax -72,229 -154,557 -153,840 -228,891 -142,180 -122,005 -285,003 -59.91%
NP 955,083 629,624 536,121 620,202 614,479 403,875 729,966 19.60%
-
NP to SH 891,387 610,758 584,839 599,242 635,846 455,011 674,878 20.36%
-
Tax Rate 7.03% 19.71% 22.30% 26.96% 18.79% 23.20% 28.08% -
Total Cost 4,110,025 4,077,572 4,214,599 4,193,220 4,038,421 4,326,558 3,785,056 5.63%
-
Net Worth 22,933,743 21,161,474 21,759,450 20,865,731 19,613,218 19,549,065 20,331,768 8.35%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 692,339 688,178 - 1,207,108 682,198 688,953 - -
Div Payout % 77.67% 112.68% - 201.44% 107.29% 151.41% - -
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 22,933,743 21,161,474 21,759,450 20,865,731 19,613,218 19,549,065 20,331,768 8.35%
NOSH 8,654,242 8,602,225 8,600,573 8,622,202 8,527,486 8,611,923 8,542,759 0.86%
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 18.86% 13.38% 11.29% 12.88% 13.21% 8.54% 16.17% -
ROE 3.89% 2.89% 2.69% 2.87% 3.24% 2.33% 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 58.53 54.72 55.24 55.83 54.56 54.93 52.85 7.03%
EPS 10.30 7.10 6.80 7.00 7.40 5.30 7.90 19.32%
DPS 8.00 8.00 0.00 14.00 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 55.16 51.27 51.74 52.42 50.67 51.52 49.17 7.95%
EPS 9.71 6.65 6.37 6.53 6.92 4.96 7.35 20.37%
DPS 7.54 7.49 0.00 13.15 7.43 7.50 0.00 -
NAPS 2.4977 2.3047 2.3698 2.2725 2.1361 2.1291 2.2143 8.35%
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 9.91 11.70 12.82 12.63 12.83 12.69 12.62 -14.87%
P/EPS 56.31 90.14 104.12 101.44 93.88 131.92 84.43 -23.64%
EY 1.78 1.11 0.96 0.99 1.07 0.76 1.18 31.49%
DY 1.38 1.25 0.00 1.99 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 10.49 10.60 12.22 12.84 13.18 12.63 13.04 -13.49%
P/EPS 59.61 81.69 99.26 103.17 96.43 131.35 87.22 -22.39%
EY 1.68 1.22 1.01 0.97 1.04 0.76 1.15 28.71%
DY 1.30 1.38 0.00 1.95 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