[AXIATA] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock

[AXIATA] AXIATA GROUP BERHAD

Announcement Date

22-May-2013

Admission Sponsor

Sponsor

Financial Year

31-Dec-2013

Quarter

31-Mar-2013 [#1]

Profit Trend

QoQ- -2.19%

YoY- 8.65%

Quarter Report

Q12013-Unaudited Results.pdf

Latest QR

Upcoming QR

AXIATA's Result

AXIATA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Annualized Quarter Result
Revenue	20,035,364	19,002,880	18,060,088	17,927,508	16,987,504	15,761,528	15,250,740	4.64%
YoY %	5.43%	5.22%	0.74%	5.53%	7.78%	3.35%	-	-
Horiz. %	131.37%	124.60%	118.42%	117.55%	111.39%	103.35%	100.00%	-
PBT	2,208,384	2,759,844	4,059,876	3,662,812	3,620,536	3,608,840	4,869,644	-12.33%
YoY %	-19.98%	-32.02%	10.84%	1.17%	0.32%	-25.89%	-	-
Horiz. %	45.35%	56.67%	83.37%	75.22%	74.35%	74.11%	100.00%	-
Tax	-603,584	-615,360	-1,140,012	-961,988	-1,040,752	-1,044,244	-1,043,012	-8.70%
YoY %	1.91%	46.02%	-18.51%	7.57%	0.33%	-0.12%	-	-
Horiz. %	57.87%	59.00%	109.30%	92.23%	99.78%	100.12%	100.00%	-
NP	1,604,800	2,144,484	2,919,864	2,700,824	2,579,784	2,564,596	3,826,632	-13.47%
YoY %	-25.17%	-26.56%	8.11%	4.69%	0.59%	-32.98%	-	-
Horiz. %	41.94%	56.04%	76.30%	70.58%	67.42%	67.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,473,024	2,339,356	2,699,512	2,458,260	2,262,516	2,193,460	3,685,900	-14.16%
YoY %	-37.03%	-13.34%	9.81%	8.65%	3.15%	-40.49%	-	-
Horiz. %	39.96%	63.47%	73.24%	66.69%	61.38%	59.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.33%	22.30%	28.08%	26.26%	28.75%	28.94%	21.42%	-
YoY %	22.56%	-20.58%	6.93%	-8.66%	-0.66%	35.11%	-	-
Horiz. %	127.59%	104.11%	131.09%	122.60%	134.22%	135.11%	100.00%	-
Total Cost	18,430,564	16,858,396	15,140,224	15,226,684	14,407,720	13,196,932	11,424,108	8.28%
YoY %	9.33%	11.35%	-0.57%	5.68%	9.17%	15.52%	-	-
Horiz. %	161.33%	147.57%	132.53%	133.29%	126.12%	115.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	22,884,480	21,759,450	20,331,768	20,912,282	16,160,828	20,746,475	18,345,730	3.74%
YoY %	5.17%	7.02%	-2.78%	29.40%	-22.10%	13.09%	-	-
Horiz. %	124.74%	118.61%	110.83%	113.99%	88.09%	113.09%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Equity
Net Worth	22,884,480	21,759,450	20,331,768	20,912,282	16,160,828	20,746,475	18,345,730	3.74%
YoY %	5.17%	7.02%	-2.78%	29.40%	-22.10%	13.09%	-	-
Horiz. %	124.74%	118.61%	110.83%	113.99%	88.09%	113.09%	100.00%	-
NOSH	8,768,000	8,600,573	8,542,759	8,535,625	8,080,414	9,139,416	8,377,045	0.76%
YoY %	1.95%	0.68%	0.08%	5.63%	-11.59%	9.10%	-	-
Horiz. %	104.67%	102.67%	101.98%	101.89%	96.46%	109.10%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Ratio Analysis
NP Margin	8.01%	11.29%	16.17%	15.07%	15.19%	16.27%	25.09%	-
YoY %	-29.05%	-30.18%	7.30%	-0.79%	-6.64%	-35.15%	-	-
Horiz. %	31.93%	45.00%	64.45%	60.06%	60.54%	64.85%	100.00%	-
ROE	6.44%	10.75%	13.28%	11.76%	14.00%	10.57%	20.09%	-
YoY %	-40.09%	-19.05%	12.93%	-16.00%	32.45%	-47.39%	-	-
Horiz. %	32.06%	53.51%	66.10%	58.54%	69.69%	52.61%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Per Share
RPS	228.51	220.95	211.41	210.03	210.23	172.46	182.05	3.85%
YoY %	3.42%	4.51%	0.66%	-0.10%	21.90%	-5.27%	-	-
Horiz. %	125.52%	121.37%	116.13%	115.37%	115.48%	94.73%	100.00%	-
EPS	16.80	27.20	31.60	28.80	26.80	24.00	44.00	-14.81%
YoY %	-38.24%	-13.92%	9.72%	7.46%	11.67%	-45.45%	-	-
Horiz. %	38.18%	61.82%	71.82%	65.45%	60.91%	54.55%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	2.61	2.53	2.38	2.45	2.00	2.27	2.19	2.96%
YoY %	3.16%	6.30%	-2.86%	22.50%	-11.89%	3.65%	-	-
Horiz. %	119.18%	115.53%	108.68%	111.87%	91.32%	103.65%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Adjusted Per Share Value based on latest NOSH - 8,535,625
RPS	218.18	206.94	196.67	195.23	184.99	171.64	166.08	4.64%
YoY %	5.43%	5.22%	0.74%	5.54%	7.78%	3.35%	-	-
Horiz. %	131.37%	124.60%	118.42%	117.55%	111.39%	103.35%	100.00%	-
EPS	16.04	25.48	29.40	26.77	24.64	23.89	40.14	-14.16%
YoY %	-37.05%	-13.33%	9.82%	8.64%	3.14%	-40.48%	-	-
Horiz. %	39.96%	63.48%	73.24%	66.69%	61.39%	59.52%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	2.4921	2.3696	2.2141	2.2773	1.7599	2.2593	1.9978	3.74%
YoY %	5.17%	7.02%	-2.78%	29.40%	-22.10%	13.09%	-	-
Horiz. %	124.74%	118.61%	110.83%	113.99%	88.09%	113.09%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/16	31/03/15	31/03/14	29/03/13	30/03/12	31/03/11	31/03/10	-
Price	5.89	7.08	6.67	6.60	5.20	4.79	3.85	-
P/RPS	2.58	3.20	3.16	3.14	2.47	2.78	2.11	3.40%
YoY %	-19.37%	1.27%	0.64%	27.13%	-11.15%	31.75%	-	-
Horiz. %	122.27%	151.66%	149.76%	148.82%	117.06%	131.75%	100.00%	-
P/EPS	35.06	26.03	21.11	22.92	18.57	19.96	8.75	26.00%
YoY %	34.69%	23.31%	-7.90%	23.42%	-6.96%	128.11%	-	-
Horiz. %	400.69%	297.49%	241.26%	261.94%	212.23%	228.11%	100.00%	-
EY	2.85	3.84	4.74	4.36	5.38	5.01	11.43	-20.64%
YoY %	-25.78%	-18.99%	8.72%	-18.96%	7.39%	-56.17%	-	-
Horiz. %	24.93%	33.60%	41.47%	38.15%	47.07%	43.83%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	2.26	2.80	2.80	2.69	2.60	2.11	1.76	4.25%
YoY %	-19.29%	0.00%	4.09%	3.46%	23.22%	19.89%	-	-
Horiz. %	128.41%	159.09%	159.09%	152.84%	147.73%	119.89%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Price Multiplier on Announcement Date
Date	25/05/16	19/05/15	27/05/14	22/05/13	22/05/12	31/05/11	27/05/10	-
Price	5.40	6.75	6.89	6.96	5.38	5.00	3.69	-
P/RPS	2.36	3.06	3.26	3.31	2.56	2.90	2.03	2.53%
YoY %	-22.88%	-6.13%	-1.51%	29.30%	-11.72%	42.86%	-	-
Horiz. %	116.26%	150.74%	160.59%	163.05%	126.11%	142.86%	100.00%	-
P/EPS	32.14	24.82	21.80	24.17	19.21	20.83	8.39	25.06%
YoY %	29.49%	13.85%	-9.81%	25.82%	-7.78%	148.27%	-	-
Horiz. %	383.08%	295.83%	259.83%	288.08%	228.96%	248.27%	100.00%	-
EY	3.11	4.03	4.59	4.14	5.20	4.80	11.92	-20.04%
YoY %	-22.83%	-12.20%	10.87%	-20.38%	8.33%	-59.73%	-	-
Horiz. %	26.09%	33.81%	38.51%	34.73%	43.62%	40.27%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	2.07	2.67	2.89	2.84	2.69	2.20	1.68	3.53%
YoY %	-22.47%	-7.61%	1.76%	5.58%	22.27%	30.95%	-	-
Horiz. %	123.21%	158.93%	172.02%	169.05%	160.12%	130.95%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos