[AXIATA] QoQ TTM Result on 31-Mar-2017 [#1]

Announcement Date
25-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -25.63%
YoY- -83.96%
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 24,402,401 23,930,728 23,185,992 22,437,523 21,565,392 21,136,407 20,744,483 11.40%
PBT 1,936,231 1,252,011 1,141,506 979,811 1,139,578 2,242,908 2,818,672 -22.09%
Tax -773,749 -463,892 -376,709 -461,823 -482,422 -798,451 -714,882 5.40%
NP 1,162,482 788,119 764,797 517,988 657,156 1,444,457 2,103,790 -32.58%
-
NP to SH 909,480 575,259 593,283 375,012 504,252 1,280,983 1,915,812 -39.06%
-
Tax Rate 39.96% 37.05% 33.00% 47.13% 42.33% 35.60% 25.36% -
Total Cost 23,239,919 23,142,609 22,421,195 21,919,535 20,908,236 19,691,950 18,640,693 15.79%
-
Net Worth 24,641,894 24,648,512 25,789,649 25,229,465 23,256,414 23,178,686 23,031,954 4.59%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 768,371 717,732 717,732 715,125 715,125 1,507,733 2,200,072 -50.31%
Div Payout % 84.48% 124.77% 120.98% 190.69% 141.82% 117.70% 114.84% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 24,641,894 24,648,512 25,789,649 25,229,465 23,256,414 23,178,686 23,031,954 4.59%
NOSH 9,047,951 8,834,592 9,049,000 8,852,444 8,842,742 8,846,827 8,996,857 0.37%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 4.76% 3.29% 3.30% 2.31% 3.05% 6.83% 10.14% -
ROE 3.69% 2.33% 2.30% 1.49% 2.17% 5.53% 8.32% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 270.35 270.88 256.23 253.46 243.88 238.92 230.57 11.16%
EPS 10.08 6.51 6.56 4.24 5.70 14.48 21.29 -39.17%
DPS 8.51 8.12 7.93 8.00 8.00 17.00 24.45 -50.42%
NAPS 2.73 2.79 2.85 2.85 2.63 2.62 2.56 4.36%
Adjusted Per Share Value based on latest NOSH - 8,852,444
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 265.74 260.60 252.49 244.34 234.85 230.17 225.91 11.40%
EPS 9.90 6.26 6.46 4.08 5.49 13.95 20.86 -39.07%
DPS 8.37 7.82 7.82 7.79 7.79 16.42 23.96 -50.30%
NAPS 2.6835 2.6842 2.8085 2.7475 2.5326 2.5241 2.5082 4.59%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 5.49 5.24 4.83 5.06 4.72 5.22 5.63 -
P/RPS 2.03 1.93 1.89 2.00 1.94 2.18 2.44 -11.51%
P/EPS 54.49 80.47 73.67 119.45 82.77 36.05 26.44 61.73%
EY 1.84 1.24 1.36 0.84 1.21 2.77 3.78 -38.03%
DY 1.55 1.55 1.64 1.58 1.69 3.26 4.34 -49.56%
P/NAPS 2.01 1.88 1.69 1.78 1.79 1.99 2.20 -5.82%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 22/02/18 23/11/17 30/08/17 25/05/17 23/02/17 24/11/16 25/08/16 -
Price 5.67 5.30 4.93 4.98 4.53 4.31 5.49 -
P/RPS 2.10 1.96 1.92 1.96 1.86 1.80 2.38 -7.98%
P/EPS 56.27 81.40 75.19 117.56 79.44 29.77 25.78 68.02%
EY 1.78 1.23 1.33 0.85 1.26 3.36 3.88 -40.43%
DY 1.50 1.53 1.61 1.61 1.77 3.94 4.45 -51.46%
P/NAPS 2.08 1.90 1.73 1.75 1.72 1.65 2.14 -1.87%

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