[AXIATA] YoY Quarter Result on 30-Jun-2015 [#2]

Stock

[AXIATA] AXIATA GROUP BERHAD

Announcement Date

20-Aug-2015

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

30-Jun-2015 [#2]

Profit Trend

QoQ- 4.43%

YoY- 34.23%

Quarter Report

AXIATA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Quarter Result
Revenue	5,867,065	6,058,566	5,310,097	4,707,196	4,730,433	4,629,385	4,416,613	4.84%
YoY %	-3.16%	14.10%	12.81%	-0.49%	2.18%	4.82%	-	-
Horiz. %	132.84%	137.18%	120.23%	106.58%	107.11%	104.82%	100.00%	-
PBT	-3,058,198	571,271	409,576	784,181	525,880	972,711	1,011,784	-
YoY %	-635.33%	39.48%	-47.77%	49.12%	-45.94%	-3.86%	-	-
Horiz. %	-302.26%	56.46%	40.48%	77.50%	51.98%	96.14%	100.00%	-
Tax	-259,477	-92,194	-177,308	-154,557	-122,005	-265,448	-243,173	1.08%
YoY %	-181.45%	48.00%	-14.72%	-26.68%	54.04%	-9.16%	-	-
Horiz. %	106.70%	37.91%	72.91%	63.56%	50.17%	109.16%	100.00%	-
NP	-3,317,675	479,077	232,268	629,624	403,875	707,263	768,611	-
YoY %	-792.51%	106.26%	-63.11%	55.90%	-42.90%	-7.98%	-	-
Horiz. %	-431.65%	62.33%	30.22%	81.92%	52.55%	92.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-3,357,307	407,205	188,934	610,758	455,011	644,777	666,638	-
YoY %	-924.48%	115.53%	-69.07%	34.23%	-29.43%	-3.28%	-	-
Horiz. %	-503.62%	61.08%	28.34%	91.62%	68.25%	96.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	16.14%	43.29%	19.71%	23.20%	27.29%	24.03%	-
YoY %	-	-62.72%	119.63%	-15.04%	-14.99%	13.57%	-	-
Horiz. %	-	67.17%	180.15%	82.02%	96.55%	113.57%	100.00%	-
Total Cost	9,184,740	5,579,489	5,077,829	4,077,572	4,326,558	3,922,122	3,648,002	16.62%
YoY %	64.62%	9.88%	24.53%	-5.75%	10.31%	7.51%	-	-
Horiz. %	251.77%	152.95%	139.19%	111.78%	118.60%	107.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	20,180,594	25,789,649	23,031,954	21,161,474	19,549,065	19,173,632	19,249,171	0.79%
YoY %	-21.75%	11.97%	8.84%	8.25%	1.96%	-0.39%	-	-
Horiz. %	104.84%	133.98%	119.65%	109.93%	101.56%	99.61%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Dividend
Div	452,479	452,450	449,842	688,178	688,953	678,712	666,638	-6.25%
YoY %	0.01%	0.58%	-34.63%	-0.11%	1.51%	1.81%	-	-
Horiz. %	67.87%	67.87%	67.48%	103.23%	103.35%	101.81%	100.00%	-
Div Payout %	0.00%	111.11%	238.10%	112.68%	151.41%	105.26%	100.00%	-
YoY %	0.00%	-53.33%	111.31%	-25.58%	43.84%	5.26%	-	-
Horiz. %	0.00%	111.11%	238.10%	112.68%	151.41%	105.26%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Equity
Net Worth	20,180,594	25,789,649	23,031,954	21,161,474	19,549,065	19,173,632	19,249,171	0.79%
YoY %	-21.75%	11.97%	8.84%	8.25%	1.96%	-0.39%	-	-
Horiz. %	104.84%	133.98%	119.65%	109.93%	101.56%	99.61%	100.00%	-
NOSH	9,049,739	9,049,000	8,996,857	8,602,225	8,611,923	8,483,908	8,332,975	1.38%
YoY %	0.01%	0.58%	4.59%	-0.11%	1.51%	1.81%	-	-
Horiz. %	108.60%	108.59%	107.97%	103.23%	103.35%	101.81%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Ratio Analysis
NP Margin	-56.55%	7.91%	4.37%	13.38%	8.54%	15.28%	17.40%	-
YoY %	-814.92%	81.01%	-67.34%	56.67%	-44.11%	-12.18%	-	-
Horiz. %	-325.00%	45.46%	25.11%	76.90%	49.08%	87.82%	100.00%	-
ROE	-16.64%	1.58%	0.82%	2.89%	2.33%	3.36%	3.46%	-
YoY %	-1,153.16%	92.68%	-71.63%	24.03%	-30.65%	-2.89%	-	-
Horiz. %	-480.92%	45.66%	23.70%	83.53%	67.34%	97.11%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Per Share
RPS	64.83	66.95	59.02	54.72	54.93	54.57	53.00	3.41%
YoY %	-3.17%	13.44%	7.86%	-0.38%	0.66%	2.96%	-	-
Horiz. %	122.32%	126.32%	111.36%	103.25%	103.64%	102.96%	100.00%	-
EPS	-37.10	4.50	2.10	7.10	5.30	7.60	7.80	-
YoY %	-924.44%	114.29%	-70.42%	33.96%	-30.26%	-2.56%	-	-
Horiz. %	-475.64%	57.69%	26.92%	91.03%	67.95%	97.44%	100.00%	-
DPS	5.00	5.00	5.00	8.00	8.00	8.00	8.00	-7.53%
YoY %	0.00%	0.00%	-37.50%	0.00%	0.00%	0.00%	-	-
Horiz. %	62.50%	62.50%	62.50%	100.00%	100.00%	100.00%	100.00%	-
NAPS	2.23	2.85	2.56	2.46	2.27	2.26	2.31	-0.58%
YoY %	-21.75%	11.33%	4.07%	8.37%	0.44%	-2.16%	-	-
Horiz. %	96.54%	123.38%	110.82%	106.49%	98.27%	97.84%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 8,602,225
RPS	63.89	65.98	57.83	51.26	51.51	50.41	48.10	4.84%
YoY %	-3.17%	14.09%	12.82%	-0.49%	2.18%	4.80%	-	-
Horiz. %	132.83%	137.17%	120.23%	106.57%	107.09%	104.80%	100.00%	-
EPS	-36.56	4.43	2.06	6.65	4.96	7.02	7.26	-
YoY %	-925.28%	115.05%	-69.02%	34.07%	-29.34%	-3.31%	-	-
Horiz. %	-503.58%	61.02%	28.37%	91.60%	68.32%	96.69%	100.00%	-
DPS	4.93	4.93	4.90	7.49	7.50	7.39	7.26	-6.24%
YoY %	0.00%	0.61%	-34.58%	-0.13%	1.49%	1.79%	-	-
Horiz. %	67.91%	67.91%	67.49%	103.17%	103.31%	101.79%	100.00%	-
NAPS	2.1977	2.8085	2.5082	2.3045	2.1289	2.088	2.0962	0.79%
YoY %	-21.75%	11.97%	8.84%	8.25%	1.96%	-0.39%	-	-
Horiz. %	104.84%	133.98%	119.65%	109.94%	101.56%	99.61%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	-
Price	3.80	4.83	5.63	6.40	6.97	6.63	5.47	-
P/RPS	5.86	7.21	9.54	11.70	12.69	12.15	10.32	-8.99%
YoY %	-18.72%	-24.42%	-18.46%	-7.80%	4.44%	17.73%	-	-
Horiz. %	56.78%	69.86%	92.44%	113.37%	122.97%	117.73%	100.00%	-
P/EPS	-10.24	107.33	268.10	90.14	131.92	87.24	68.38	-
YoY %	-109.54%	-59.97%	197.43%	-31.67%	51.22%	27.58%	-	-
Horiz. %	-14.98%	156.96%	392.07%	131.82%	192.92%	127.58%	100.00%	-
EY	-9.76	0.93	0.37	1.11	0.76	1.15	1.46	-
YoY %	-1,149.46%	151.35%	-66.67%	46.05%	-33.91%	-21.23%	-	-
Horiz. %	-668.49%	63.70%	25.34%	76.03%	52.05%	78.77%	100.00%	-
DY	1.32	1.04	0.89	1.25	1.15	1.21	1.46	-1.66%
YoY %	26.92%	16.85%	-28.80%	8.70%	-4.96%	-17.12%	-	-
Horiz. %	90.41%	71.23%	60.96%	85.62%	78.77%	82.88%	100.00%	-
P/NAPS	1.70	1.69	2.20	2.60	3.07	2.93	2.37	-5.38%
YoY %	0.59%	-23.18%	-15.38%	-15.31%	4.78%	23.63%	-	-
Horiz. %	71.73%	71.31%	92.83%	109.70%	129.54%	123.63%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	24/08/18	30/08/17	25/08/16	20/08/15	27/08/14	30/08/13	30/08/12	-
Price	4.63	4.93	5.49	5.80	6.94	6.74	5.99	-
P/RPS	7.14	7.36	9.30	10.60	12.63	12.35	11.30	-7.36%
YoY %	-2.99%	-20.86%	-12.26%	-16.07%	2.27%	9.29%	-	-
Horiz. %	63.19%	65.13%	82.30%	93.81%	111.77%	109.29%	100.00%	-
P/EPS	-12.48	109.56	261.43	81.69	131.35	88.68	74.88	-
YoY %	-111.39%	-58.09%	220.03%	-37.81%	48.12%	18.43%	-	-
Horiz. %	-16.67%	146.31%	349.13%	109.09%	175.41%	118.43%	100.00%	-
EY	-8.01	0.91	0.38	1.22	0.76	1.13	1.34	-
YoY %	-980.22%	139.47%	-68.85%	60.53%	-32.74%	-15.67%	-	-
Horiz. %	-597.76%	67.91%	28.36%	91.04%	56.72%	84.33%	100.00%	-
DY	1.08	1.01	0.91	1.38	1.15	1.19	1.34	-3.52%
YoY %	6.93%	10.99%	-34.06%	20.00%	-3.36%	-11.19%	-	-
Horiz. %	80.60%	75.37%	67.91%	102.99%	85.82%	88.81%	100.00%	-
P/NAPS	2.08	1.73	2.14	2.36	3.06	2.98	2.59	-3.58%
YoY %	20.23%	-19.16%	-9.32%	-22.88%	2.68%	15.06%	-	-
Horiz. %	80.31%	66.80%	82.63%	91.12%	118.15%	115.06%	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