[AXIATA] YoY Cumulative Quarter Result on 30-Sep-2016 [#3]

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Cumulative Result
Revenue	18,316,305	17,618,786	18,141,306	15,775,970	14,523,024	13,898,355	13,858,580	4.75%
YoY %	3.96%	-2.88%	14.99%	8.63%	4.49%	0.29%	-	-
Horiz. %	132.17%	127.13%	130.90%	113.84%	104.79%	100.29%	100.00%	-
PBT	2,147,780	-2,634,894	1,525,654	1,413,224	2,501,453	2,297,507	2,806,473	-4.35%
YoY %	181.51%	-272.71%	7.96%	-43.50%	8.88%	-18.14%	-	-
Horiz. %	76.53%	-93.89%	54.36%	50.36%	89.13%	81.86%	100.00%	-
Tax	-828,970	-591,613	-465,472	-484,002	-380,625	-549,188	-654,223	4.02%
YoY %	-40.12%	-27.10%	3.83%	-27.16%	30.69%	16.05%	-	-
Horiz. %	126.71%	90.43%	71.15%	73.98%	58.18%	83.95%	100.00%	-
NP	1,318,810	-3,226,507	1,060,182	929,222	2,120,828	1,748,319	2,152,250	-7.83%
YoY %	140.87%	-404.34%	14.09%	-56.19%	21.31%	-18.77%	-	-
Horiz. %	61.28%	-149.91%	49.26%	43.17%	98.54%	81.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,032,849	-3,372,650	884,755	813,752	2,086,984	1,765,734	1,974,389	-10.23%
YoY %	130.62%	-481.20%	8.73%	-61.01%	18.19%	-10.57%	-	-
Horiz. %	52.31%	-170.82%	44.81%	41.22%	105.70%	89.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	38.60%	-	30.51%	34.25%	15.22%	23.90%	23.31%	-
YoY %	0.00%	-	-10.92%	125.03%	-36.32%	2.53%	-	-
Horiz. %	165.59%	-	130.89%	146.93%	65.29%	102.53%	100.00%	-
Total Cost	16,997,495	20,845,293	17,081,124	14,846,748	12,402,196	12,150,036	11,706,330	6.40%
YoY %	-18.46%	22.04%	15.05%	19.71%	2.08%	3.79%	-	-
Horiz. %	145.20%	178.07%	145.91%	126.83%	105.94%	103.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	16,614,154	19,128,370	24,934,005	23,174,241	22,853,337	19,676,028	18,892,859	-2.11%
YoY %	-13.14%	-23.28%	7.59%	1.40%	16.15%	4.15%	-	-
Horiz. %	87.94%	101.25%	131.98%	122.66%	120.96%	104.15%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Dividend
Div	456,432	453,278	446,845	-	689,912	684,383	680,823	-6.44%
YoY %	0.70%	1.44%	0.00%	-	0.81%	0.52%	-	-
Horiz. %	67.04%	66.58%	65.63%	-	101.34%	100.52%	100.00%	-
Div Payout %	44.19%	0.00%	50.51%	-	33.06%	38.76%	34.48%	-
YoY %	0.00%	0.00%	0.00%	-	-14.71%	12.41%	-	-
Horiz. %	128.16%	0.00%	146.49%	-	95.88%	112.41%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Equity
Net Worth	16,614,154	19,128,370	24,934,005	23,174,241	22,853,337	19,676,028	18,892,859	-2.11%
YoY %	-13.14%	-23.28%	7.59%	1.40%	16.15%	4.15%	-	-
Horiz. %	87.94%	101.25%	131.98%	122.66%	120.96%	104.15%	100.00%	-
NOSH	9,128,673	9,069,720	8,936,919	8,845,130	8,623,900	8,554,795	8,510,297	1.17%
YoY %	0.65%	1.49%	1.04%	2.57%	0.81%	0.52%	-	-
Horiz. %	107.27%	106.57%	105.01%	103.93%	101.33%	100.52%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Ratio Analysis
NP Margin	7.20%	-18.31%	5.84%	5.89%	14.60%	12.58%	15.53%	-
YoY %	139.32%	-413.53%	-0.85%	-59.66%	16.06%	-19.00%	-	-
Horiz. %	46.36%	-117.90%	37.60%	37.93%	94.01%	81.00%	100.00%	-
ROE	6.22%	-17.63%	3.55%	3.51%	9.13%	8.97%	10.45%	-
YoY %	135.28%	-596.62%	1.14%	-61.56%	1.78%	-14.16%	-	-
Horiz. %	59.52%	-168.71%	33.97%	33.59%	87.37%	85.84%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Per Share
RPS	200.65	194.35	202.99	178.36	168.40	162.46	162.84	3.53%
YoY %	3.24%	-4.26%	13.81%	5.91%	3.66%	-0.23%	-	-
Horiz. %	123.22%	119.35%	124.66%	109.53%	103.41%	99.77%	100.00%	-
EPS	11.30	-37.20	9.90	9.20	24.20	20.60	23.20	-11.29%
YoY %	130.38%	-475.76%	7.61%	-61.98%	17.48%	-11.21%	-	-
Horiz. %	48.71%	-160.34%	42.67%	39.66%	104.31%	88.79%	100.00%	-
DPS	5.00	5.00	5.00	0.00	8.00	8.00	8.00	-7.53%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	62.50%	62.50%	62.50%	0.00%	100.00%	100.00%	100.00%	-
NAPS	1.82	2.11	2.79	2.62	2.65	2.30	2.22	-3.25%
YoY %	-13.74%	-24.37%	6.49%	-1.13%	15.22%	3.60%	-	-
Horiz. %	81.98%	95.05%	125.68%	118.02%	119.37%	103.60%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Adjusted Per Share Value based on latest NOSH - 8,846,827
RPS	199.46	191.87	197.56	171.80	158.15	151.35	150.92	4.75%
YoY %	3.96%	-2.88%	14.99%	8.63%	4.49%	0.28%	-	-
Horiz. %	132.16%	127.13%	130.90%	113.84%	104.79%	100.28%	100.00%	-
EPS	11.25	-36.73	9.63	8.86	22.73	19.23	21.50	-10.22%
YoY %	130.63%	-481.41%	8.69%	-61.02%	18.20%	-10.56%	-	-
Horiz. %	52.33%	-170.84%	44.79%	41.21%	105.72%	89.44%	100.00%	-
DPS	4.97	4.94	4.87	0.00	7.51	7.45	7.41	-6.43%
YoY %	0.61%	1.44%	0.00%	0.00%	0.81%	0.54%	-	-
Horiz. %	67.07%	66.67%	65.72%	0.00%	101.35%	100.54%	100.00%	-
NAPS	1.8093	2.0831	2.7153	2.5237	2.4887	2.1427	2.0574	-2.11%
YoY %	-13.14%	-23.28%	7.59%	1.41%	16.15%	4.15%	-	-
Horiz. %	87.94%	101.25%	131.98%	122.66%	120.96%	104.15%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	-
Price	4.30	4.56	5.24	5.22	5.80	7.00	6.88	-
P/RPS	2.14	2.35	2.58	2.93	3.44	4.31	4.22	-10.69%
YoY %	-8.94%	-8.91%	-11.95%	-14.83%	-20.19%	2.13%	-	-
Horiz. %	50.71%	55.69%	61.14%	69.43%	81.52%	102.13%	100.00%	-
P/EPS	38.00	-12.26	52.93	56.74	23.97	33.91	29.66	4.21%
YoY %	409.95%	-123.16%	-6.71%	136.71%	-29.31%	14.33%	-	-
Horiz. %	128.12%	-41.34%	178.46%	191.30%	80.82%	114.33%	100.00%	-
EY	2.63	-8.16	1.89	1.76	4.17	2.95	3.37	-4.04%
YoY %	132.23%	-531.75%	7.39%	-57.79%	41.36%	-12.46%	-	-
Horiz. %	78.04%	-242.14%	56.08%	52.23%	123.74%	87.54%	100.00%	-
DY	1.16	1.10	0.95	0.00	1.38	1.14	1.16	0.00%
YoY %	5.45%	15.79%	0.00%	0.00%	21.05%	-1.72%	-	-
Horiz. %	100.00%	94.83%	81.90%	0.00%	118.97%	98.28%	100.00%	-
P/NAPS	2.36	2.16	1.88	1.99	2.19	3.04	3.10	-4.44%
YoY %	9.26%	14.89%	-5.53%	-9.13%	-27.96%	-1.94%	-	-
Horiz. %	76.13%	69.68%	60.65%	64.19%	70.65%	98.06%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Price Multiplier on Announcement Date
Date	28/11/19	23/11/18	23/11/17	24/11/16	27/11/15	24/11/14	27/11/13	-
Price	4.26	3.41	5.29	4.31	6.14	7.19	6.66	-
P/RPS	2.12	1.75	2.61	2.42	3.65	4.43	4.09	-10.36%
YoY %	21.14%	-32.95%	7.85%	-33.70%	-17.61%	8.31%	-	-
Horiz. %	51.83%	42.79%	63.81%	59.17%	89.24%	108.31%	100.00%	-
P/EPS	37.65	-9.17	53.43	46.85	25.37	34.83	28.71	4.61%
YoY %	510.58%	-117.16%	14.04%	84.67%	-27.16%	21.32%	-	-
Horiz. %	131.14%	-31.94%	186.10%	163.18%	88.37%	121.32%	100.00%	-
EY	2.66	-10.91	1.87	2.13	3.94	2.87	3.48	-4.37%
YoY %	124.38%	-683.42%	-12.21%	-45.94%	37.28%	-17.53%	-	-
Horiz. %	76.44%	-313.51%	53.74%	61.21%	113.22%	82.47%	100.00%	-
DY	1.17	1.47	0.95	0.00	1.30	1.11	1.20	-0.42%
YoY %	-20.41%	54.74%	0.00%	0.00%	17.12%	-7.50%	-	-
Horiz. %	97.50%	122.50%	79.17%	0.00%	108.33%	92.50%	100.00%	-
P/NAPS	2.34	1.62	1.90	1.65	2.32	3.13	3.00	-4.05%
YoY %	44.44%	-14.74%	15.15%	-28.88%	-25.88%	4.33%	-	-
Horiz. %	78.00%	54.00%	63.33%	55.00%	77.33%	104.33%	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