[AXIATA] YoY Cumulative 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- -73.53%
YoY- 9.81%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 5,880,972 5,008,841 4,750,720 4,515,022 4,481,877 4,246,876 3,940,382 6.89%
PBT 392,329 552,096 689,961 1,014,969 915,703 905,134 902,210 -12.94%
Tax -130,297 -150,896 -153,840 -285,003 -240,497 -260,188 -261,061 -10.92%
NP 262,032 401,200 536,121 729,966 675,206 644,946 641,149 -13.84%
-
NP to SH 239,016 368,256 584,839 674,878 614,565 565,629 548,365 -12.91%
-
Tax Rate 33.21% 27.33% 22.30% 28.08% 26.26% 28.75% 28.94% -
Total Cost 5,618,940 4,607,641 4,214,599 3,785,056 3,806,671 3,601,930 3,299,233 9.27%
-
Net Worth 25,229,465 22,884,480 21,759,450 20,331,768 20,912,282 16,160,828 20,746,475 3.31%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 25,229,465 22,884,480 21,759,450 20,331,768 20,912,282 16,160,828 20,746,475 3.31%
NOSH 8,852,444 8,768,000 8,600,573 8,542,759 8,535,625 8,080,414 9,139,416 -0.52%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 4.46% 8.01% 11.29% 16.17% 15.07% 15.19% 16.27% -
ROE 0.95% 1.61% 2.69% 3.32% 2.94% 3.50% 2.64% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 66.43 57.13 55.24 52.85 52.51 52.56 43.11 7.46%
EPS 2.70 4.20 6.80 7.90 7.20 6.70 6.00 -12.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.85 2.61 2.53 2.38 2.45 2.00 2.27 3.86%
Adjusted Per Share Value based on latest NOSH - 8,542,759
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 64.04 54.55 51.73 49.17 48.81 46.25 42.91 6.89%
EPS 2.60 4.01 6.37 7.35 6.69 6.16 5.97 -12.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7475 2.4921 2.3696 2.2141 2.2773 1.7599 2.2593 3.31%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 5.06 5.89 7.08 6.67 6.60 5.20 4.79 -
P/RPS 7.62 10.31 12.82 12.62 12.57 9.89 11.11 -6.08%
P/EPS 187.41 140.24 104.12 84.43 91.67 74.29 79.83 15.26%
EY 0.53 0.71 0.96 1.18 1.09 1.35 1.25 -13.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 2.26 2.80 2.80 2.69 2.60 2.11 -2.79%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 25/05/17 25/05/16 19/05/15 27/05/14 22/05/13 22/05/12 31/05/11 -
Price 4.98 5.40 6.75 6.89 6.96 5.38 5.00 -
P/RPS 7.50 9.45 12.22 13.04 13.26 10.24 11.60 -7.00%
P/EPS 184.44 128.57 99.26 87.22 96.67 76.86 83.33 14.14%
EY 0.54 0.78 1.01 1.15 1.03 1.30 1.20 -12.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 2.07 2.67 2.89 2.84 2.69 2.20 -3.73%

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