[AXIATA] QoQ Quarter Result on 31-Dec-2015 [#4]

Stock
[AXIATA] AXIATA GROUP BERHAD
Announcement Date
17-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -47.58%
YoY- -22.03%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 5,457,032 5,310,097 5,008,841 5,360,437 5,065,108 4,707,196 4,750,720 9.65%
PBT 451,548 409,576 552,096 829,688 1,027,312 784,181 689,961 -24.56%
Tax -155,798 -177,308 -150,896 -314,449 -72,229 -154,557 -153,840 0.84%
NP 295,750 232,268 401,200 515,239 955,083 629,624 536,121 -32.66%
-
NP to SH 256,558 188,934 368,256 467,235 891,387 610,758 584,839 -42.17%
-
Tax Rate 34.50% 43.29% 27.33% 37.90% 7.03% 19.71% 22.30% -
Total Cost 5,161,282 5,077,829 4,607,641 4,845,198 4,110,025 4,077,572 4,214,599 14.42%
-
Net Worth 23,178,686 23,031,954 22,884,480 23,538,064 22,933,743 21,161,474 21,759,450 4.29%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - 449,842 - 1,057,890 692,339 688,178 - -
Div Payout % - 238.10% - 226.42% 77.67% 112.68% - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 23,178,686 23,031,954 22,884,480 23,538,064 22,933,743 21,161,474 21,759,450 4.29%
NOSH 8,846,827 8,996,857 8,768,000 8,815,754 8,654,242 8,602,225 8,600,573 1.89%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 5.42% 4.37% 8.01% 9.61% 18.86% 13.38% 11.29% -
ROE 1.11% 0.82% 1.61% 1.99% 3.89% 2.89% 2.69% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 61.68 59.02 57.13 60.81 58.53 54.72 55.24 7.60%
EPS 2.90 2.10 4.20 5.30 10.30 7.10 6.80 -43.25%
DPS 0.00 5.00 0.00 12.00 8.00 8.00 0.00 -
NAPS 2.62 2.56 2.61 2.67 2.65 2.46 2.53 2.35%
Adjusted Per Share Value based on latest NOSH - 8,815,754
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 59.43 57.83 54.55 58.37 55.16 51.26 51.73 9.66%
EPS 2.79 2.06 4.01 5.09 9.71 6.65 6.37 -42.23%
DPS 0.00 4.90 0.00 11.52 7.54 7.49 0.00 -
NAPS 2.5241 2.5082 2.4921 2.5633 2.4975 2.3045 2.3696 4.28%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 5.22 5.63 5.89 6.41 5.80 6.40 7.08 -
P/RPS 8.46 9.54 10.31 10.54 9.91 11.70 12.82 -24.14%
P/EPS 180.00 268.10 140.24 120.94 56.31 90.14 104.12 43.89%
EY 0.56 0.37 0.71 0.83 1.78 1.11 0.96 -30.11%
DY 0.00 0.89 0.00 1.87 1.38 1.25 0.00 -
P/NAPS 1.99 2.20 2.26 2.40 2.19 2.60 2.80 -20.31%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 24/11/16 25/08/16 25/05/16 17/02/16 27/11/15 20/08/15 19/05/15 -
Price 4.31 5.49 5.40 5.90 6.14 5.80 6.75 -
P/RPS 6.99 9.30 9.45 9.70 10.49 10.60 12.22 -31.02%
P/EPS 148.62 261.43 128.57 111.32 59.61 81.69 99.26 30.78%
EY 0.67 0.38 0.78 0.90 1.68 1.22 1.01 -23.88%
DY 0.00 0.91 0.00 2.03 1.30 1.38 0.00 -
P/NAPS 1.65 2.14 2.07 2.21 2.32 2.36 2.67 -27.38%

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