[AXIATA] QoQ 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- 17.24%

YoY- 9.81%

Quarter Report

AXIATA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Quarter Result
Revenue	4,813,422	4,652,900	4,730,433	4,515,022	4,512,261	4,747,318	4,629,385	2.62%
YoY %	3.45%	-1.64%	4.77%	0.06%	-4.95%	2.55%	-	-
Horiz. %	103.98%	100.51%	102.18%	97.53%	97.47%	102.55%	100.00%	-
PBT	849,093	756,659	525,880	1,014,969	726,566	918,059	972,711	-8.64%
YoY %	12.22%	43.88%	-48.19%	39.69%	-20.86%	-5.62%	-	-
Horiz. %	87.29%	77.79%	54.06%	104.34%	74.69%	94.38%	100.00%	-
Tax	-228,891	-142,180	-122,005	-285,003	-140,239	-148,278	-265,448	-9.38%
YoY %	-60.99%	-16.54%	57.19%	-103.23%	5.42%	44.14%	-	-
Horiz. %	86.23%	53.56%	45.96%	107.37%	52.83%	55.86%	100.00%	-
NP	620,202	614,479	403,875	729,966	586,327	769,781	707,263	-8.36%
YoY %	0.93%	52.15%	-44.67%	24.50%	-23.83%	8.84%	-	-
Horiz. %	87.69%	86.88%	57.10%	103.21%	82.90%	108.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	599,242	635,846	455,011	674,878	575,632	715,047	644,777	-4.75%
YoY %	-5.76%	39.74%	-32.58%	17.24%	-19.50%	10.90%	-	-
Horiz. %	92.94%	98.61%	70.57%	104.67%	89.28%	110.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.96%	18.79%	23.20%	28.08%	19.30%	16.15%	27.29%	-
YoY %	43.48%	-19.01%	-17.38%	45.49%	19.50%	-40.82%	-	-
Horiz. %	98.79%	68.85%	85.01%	102.89%	70.72%	59.18%	100.00%	-
Total Cost	4,193,220	4,038,421	4,326,558	3,785,056	3,925,934	3,977,537	3,922,122	4.54%
YoY %	3.83%	-6.66%	14.31%	-3.59%	-1.30%	1.41%	-	-
Horiz. %	106.91%	102.97%	110.31%	96.51%	100.10%	101.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	20,865,731	19,613,218	19,549,065	20,331,768	19,760,501	18,897,671	19,173,632	5.78%
YoY %	6.39%	0.33%	-3.85%	2.89%	4.57%	-1.44%	-	-
Horiz. %	108.83%	102.29%	101.96%	106.04%	103.06%	98.56%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Dividend
Div	1,207,108	682,198	688,953	-	1,202,813	-	678,712	46.63%
YoY %	76.94%	-0.98%	0.00%	-	0.00%	-	-	-
Horiz. %	177.85%	100.51%	101.51%	-	177.22%	-	100.00%	-
Div Payout %	201.44%	107.29%	151.41%	-	208.96%	-	105.26%	-
YoY %	87.75%	-29.14%	0.00%	-	0.00%	-	-	-
Horiz. %	191.37%	101.93%	143.84%	-	198.52%	-	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Equity
Net Worth	20,865,731	19,613,218	19,549,065	20,331,768	19,760,501	18,897,671	19,173,632	5.78%
YoY %	6.39%	0.33%	-3.85%	2.89%	4.57%	-1.44%	-	-
Horiz. %	108.83%	102.29%	101.96%	106.04%	103.06%	98.56%	100.00%	-
NOSH	8,622,202	8,527,486	8,611,923	8,542,759	8,591,522	8,512,464	8,483,908	1.08%
YoY %	1.11%	-0.98%	0.81%	-0.57%	0.93%	0.34%	-	-
Horiz. %	101.63%	100.51%	101.51%	100.69%	101.27%	100.34%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Ratio Analysis
NP Margin	12.88%	13.21%	8.54%	16.17%	12.99%	16.22%	15.28%	-
YoY %	-2.50%	54.68%	-47.19%	24.48%	-19.91%	6.15%	-	-
Horiz. %	84.29%	86.45%	55.89%	105.82%	85.01%	106.15%	100.00%	-
ROE	2.87%	3.24%	2.33%	3.32%	2.91%	3.78%	3.36%	-
YoY %	-11.42%	39.06%	-29.82%	14.09%	-23.02%	12.50%	-	-
Horiz. %	85.42%	96.43%	69.35%	98.81%	86.61%	112.50%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Per Share
RPS	55.83	54.56	54.93	52.85	52.52	55.77	54.57	1.52%
YoY %	2.33%	-0.67%	3.94%	0.63%	-5.83%	2.20%	-	-
Horiz. %	102.31%	99.98%	100.66%	96.85%	96.24%	102.20%	100.00%	-
EPS	7.00	7.40	5.30	7.90	6.70	8.40	7.60	-5.32%
YoY %	-5.41%	39.62%	-32.91%	17.91%	-20.24%	10.53%	-	-
Horiz. %	92.11%	97.37%	69.74%	103.95%	88.16%	110.53%	100.00%	-
DPS	14.00	8.00	8.00	0.00	14.00	0.00	8.00	45.07%
YoY %	75.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	175.00%	100.00%	100.00%	0.00%	175.00%	0.00%	100.00%	-
NAPS	2.42	2.30	2.27	2.38	2.30	2.22	2.26	4.65%
YoY %	5.22%	1.32%	-4.62%	3.48%	3.60%	-1.77%	-	-
Horiz. %	107.08%	101.77%	100.44%	105.31%	101.77%	98.23%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 8,542,759
RPS	52.42	50.67	51.52	49.17	49.14	51.70	50.42	2.62%
YoY %	3.45%	-1.65%	4.78%	0.06%	-4.95%	2.54%	-	-
Horiz. %	103.97%	100.50%	102.18%	97.52%	97.46%	102.54%	100.00%	-
EPS	6.53	6.92	4.96	7.35	6.27	7.79	7.02	-4.69%
YoY %	-5.64%	39.52%	-32.52%	17.22%	-19.51%	10.97%	-	-
Horiz. %	93.02%	98.58%	70.66%	104.70%	89.32%	110.97%	100.00%	-
DPS	13.15	7.43	7.50	0.00	13.10	0.00	7.39	46.68%
YoY %	76.99%	-0.93%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	177.94%	100.54%	101.49%	0.00%	177.27%	0.00%	100.00%	-
NAPS	2.2725	2.1361	2.1291	2.2143	2.1521	2.0581	2.0882	5.78%
YoY %	6.39%	0.33%	-3.85%	2.89%	4.57%	-1.44%	-	-
Horiz. %	108.83%	102.29%	101.96%	106.04%	103.06%	98.56%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
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	12.63	12.83	12.69	12.62	13.14	12.34	12.15	2.60%
YoY %	-1.56%	1.10%	0.55%	-3.96%	6.48%	1.56%	-	-
Horiz. %	103.95%	105.60%	104.44%	103.87%	108.15%	101.56%	100.00%	-
P/EPS	101.44	93.88	131.92	84.43	102.99	81.90	87.24	10.54%
YoY %	8.05%	-28.84%	56.25%	-18.02%	25.75%	-6.12%	-	-
Horiz. %	116.28%	107.61%	151.22%	96.78%	118.05%	93.88%	100.00%	-
EY	0.99	1.07	0.76	1.18	0.97	1.22	1.15	-9.48%
YoY %	-7.48%	40.79%	-35.59%	21.65%	-20.49%	6.09%	-	-
Horiz. %	86.09%	93.04%	66.09%	102.61%	84.35%	106.09%	100.00%	-
DY	1.99	1.14	1.15	0.00	2.03	0.00	1.21	39.20%
YoY %	74.56%	-0.87%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	164.46%	94.21%	95.04%	0.00%	167.77%	0.00%	100.00%	-
P/NAPS	2.91	3.04	3.07	2.80	3.00	3.10	2.93	-0.45%
YoY %	-4.28%	-0.98%	9.64%	-6.67%	-3.23%	5.80%	-	-
Horiz. %	99.32%	103.75%	104.78%	95.56%	102.39%	105.80%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Price Multiplier on Announcement Date
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	12.84	13.18	12.63	13.04	12.51	11.94	12.35	2.62%
YoY %	-2.58%	4.35%	-3.14%	4.24%	4.77%	-3.32%	-	-
Horiz. %	103.97%	106.72%	102.27%	105.59%	101.30%	96.68%	100.00%	-
P/EPS	103.17	96.43	131.35	87.22	98.06	79.29	88.68	10.58%
YoY %	6.99%	-26.59%	50.60%	-11.05%	23.67%	-10.59%	-	-
Horiz. %	116.34%	108.74%	148.12%	98.35%	110.58%	89.41%	100.00%	-
EY	0.97	1.04	0.76	1.15	1.02	1.26	1.13	-9.65%
YoY %	-6.73%	36.84%	-33.91%	12.75%	-19.05%	11.50%	-	-
Horiz. %	85.84%	92.04%	67.26%	101.77%	90.27%	111.50%	100.00%	-
DY	1.95	1.11	1.15	0.00	2.13	0.00	1.19	38.86%
YoY %	75.68%	-3.48%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	163.87%	93.28%	96.64%	0.00%	178.99%	0.00%	100.00%	-
P/NAPS	2.96	3.13	3.06	2.89	2.86	3.00	2.98	-0.44%
YoY %	-5.43%	2.29%	5.88%	1.05%	-4.67%	0.67%	-	-
Horiz. %	99.33%	105.03%	102.68%	96.98%	95.97%	100.67%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 28 May 2024

MQ Trader

MQ Trading Signals

2024-05-28 16:55:00

EMA 5

5 Mins

BUY

2024-05-28 16:30:00

EMA 5

10 Mins

SELL

2024-05-28 16:30:00

EMA 5

5 Mins

SELL

2024-05-28 16:30:00

OBV

5 Mins

SELL

2024-05-28 16:30:00

MACD/RSI

5 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

INARI

INARI AMERTRON BERHAD

1000

YTLPOWR

YTL POWER INTERNATIONAL BHD

460

RANHILL

RANHILL UTILITIES BERHAD

404

MPI

MALAYSIAN PACIFIC INDUSTRIES

281

JCY

JCY INTERNATIONAL BERHAD

278

HLIND

HONG LEONG INDUSTRIES BHD

274

PTRANS

PERAK TRANSIT BERHAD

265

DNEX

DAGANG NEXCHANGE BERHAD

243

GENTING

GENTING BHD

200

GENM

GENTING MALAYSIA BERHAD

200

Daily Stocks

HSI-HUZ

0.225

0.00

200,432,100

HSI-CXG

0.13

-0.01

175,146,800

INIX-OR

0.02

0.00

141,839,900

ANEKA-WA

0.07

-0.085

137,293,500

AHB

0.15

-0.05

119,873,900

GHLSYS

1.05

+0.04

117,841,900

ANEKA

0.195

-0.11

81,052,100

AHB-WC

0.04

-0.005

78,800,900

EDUSPEC-OR

0.005

0.00

75,002,700

SMART

0.46

+0.06

74,072,900

More active Stocks

DLADY

35.42

+1.66

97,500

NESTLE

127.90

+0.50

79,700

GCB

4.35

+0.49

24,731,900

PIE

6.25

+0.35

1,558,900

PARAGON

3.46

+0.32

491,800

MPI

38.88

+0.32

404,200

SP500-C42

0.995

+0.225

5,000

GCB-C5

1.24

+0.18

1,048,600

HSI-CVJ

0.275

+0.16

27,300

CCK-CA

0.305

+0.155

1,000,000

More gainer Stocks

CARLSBG

19.48

-0.42

340,000

PETDAG

19.56

-0.40

658,800

ALLIANZ

22.46

-0.34

21,700

SBAGAN

6.53

-0.25

43,800

HSI-CXE

0.795

-0.225

22,000

RANHILL

1.35

-0.22

70,669,300

ORIENT

6.97

-0.18

1,220,900

KLUANG

6.30

-0.18

24,000

HSI-CVW

0.375

-0.17

180,000

ULICORP

1.71

-0.16

4,845,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More