[AXIATA] YoY Cumulative 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- 22.39%
YoY- 8.0%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
Cumulative Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 23,885,781 24,402,401 21,565,392 19,883,460 18,711,777 18,370,841 17,651,617 5.16%
PBT -4,345,688 1,936,231 1,139,580 3,331,142 3,146,600 3,533,039 3,761,794 -
Tax -901,552 -773,749 -482,422 -695,074 -778,079 -794,462 -882,217 0.36%
NP -5,247,240 1,162,482 657,158 2,636,068 2,368,521 2,738,577 2,879,577 -
-
NP to SH -5,034,573 909,480 504,254 2,554,220 2,364,976 2,550,021 2,513,285 -
-
Tax Rate - 39.96% 42.33% 20.87% 24.73% 22.49% 23.45% -
Total Cost 29,133,021 23,239,919 20,908,234 17,247,392 16,343,256 15,632,264 14,772,040 11.97%
-
Net Worth 17,542,688 24,641,894 23,266,458 23,117,856 20,743,684 19,615,545 19,771,174 -1.97%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 863,500 767,238 707,724 1,731,674 1,885,789 1,876,269 2,932,165 -18.42%
Div Payout % 0.00% 84.36% 140.35% 67.80% 79.74% 73.58% 116.67% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 17,542,688 24,641,894 23,266,458 23,117,856 20,743,684 19,615,545 19,771,174 -1.97%
NOSH 9,071,017 9,047,951 8,846,561 8,658,372 8,571,770 8,528,498 8,377,616 1.33%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -21.97% 4.76% 3.05% 13.26% 12.66% 14.91% 16.31% -
ROE -28.70% 3.69% 2.17% 11.05% 11.40% 13.00% 12.71% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 262.79 270.35 243.77 229.64 218.30 215.41 210.70 3.74%
EPS -55.60 10.10 5.70 29.50 27.60 29.90 30.00 -
DPS 9.50 8.50 8.00 20.00 22.00 22.00 35.00 -19.52%
NAPS 1.93 2.73 2.63 2.67 2.42 2.30 2.36 -3.29%
Adjusted Per Share Value based on latest NOSH - 8,815,754
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 260.11 265.74 234.85 216.53 203.77 200.06 192.22 5.16%
EPS -54.83 9.90 5.49 27.82 25.75 27.77 27.37 -
DPS 9.40 8.36 7.71 18.86 20.54 20.43 31.93 -18.43%
NAPS 1.9104 2.6835 2.5337 2.5175 2.259 2.1361 2.1531 -1.97%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 3.93 5.49 4.72 6.41 7.05 6.90 6.59 -
P/RPS 1.50 2.03 1.94 2.79 3.23 3.20 3.13 -11.53%
P/EPS -7.10 54.49 82.81 21.73 25.55 23.08 21.97 -
EY -14.09 1.84 1.21 4.60 3.91 4.33 4.55 -
DY 2.42 1.55 1.69 3.12 3.12 3.19 5.31 -12.27%
P/NAPS 2.04 2.01 1.79 2.40 2.91 3.00 2.79 -5.08%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 22/02/19 22/02/18 23/02/17 17/02/16 25/02/15 03/03/14 21/02/13 -
Price 4.25 5.67 4.71 5.90 7.17 6.57 6.33 -
P/RPS 1.62 2.10 1.93 2.57 3.28 3.05 3.00 -9.75%
P/EPS -7.67 56.27 82.63 20.00 25.99 21.97 21.10 -
EY -13.03 1.78 1.21 5.00 3.85 4.55 4.74 -
DY 2.24 1.50 1.70 3.39 3.07 3.35 5.53 -13.97%
P/NAPS 2.20 2.08 1.79 2.21 2.96 2.86 2.68 -3.23%

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