[AXIATA] YoY Quarter Result on 30-Sep-2015 [#3]

Stock
[AXIATA] AXIATA GROUP BERHAD
Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 45.95%
YoY- 40.19%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 6,003,472 6,201,768 5,457,032 5,065,108 4,652,900 4,747,318 4,539,322 4.76%
PBT 381,629 562,053 451,548 1,027,312 756,659 918,059 972,212 -14.42%
Tax -196,104 -242,981 -155,798 -72,229 -142,180 -148,278 -163,798 3.04%
NP 185,525 319,072 295,750 955,083 614,479 769,781 808,414 -21.74%
-
NP to SH 132,065 238,534 256,558 891,387 635,846 715,047 709,918 -24.43%
-
Tax Rate 51.39% 43.23% 34.50% 7.03% 18.79% 16.15% 16.85% -
Total Cost 5,817,947 5,882,696 5,161,282 4,110,025 4,038,421 3,977,537 3,730,908 7.68%
-
Net Worth 19,128,370 24,648,512 23,178,686 22,933,743 19,613,218 18,897,671 17,747,950 1.25%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - 692,339 682,198 - - -
Div Payout % - - - 77.67% 107.29% - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 19,128,370 24,648,512 23,178,686 22,933,743 19,613,218 18,897,671 17,747,950 1.25%
NOSH 9,069,720 8,834,592 8,846,827 8,654,242 8,527,486 8,512,464 8,873,975 0.36%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 3.09% 5.14% 5.42% 18.86% 13.21% 16.22% 17.81% -
ROE 0.69% 0.97% 1.11% 3.89% 3.24% 3.78% 4.00% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 66.22 70.20 61.68 58.53 54.56 55.77 51.15 4.39%
EPS 1.50 2.70 2.90 10.30 7.40 8.40 8.30 -24.79%
DPS 0.00 0.00 0.00 8.00 8.00 0.00 0.00 -
NAPS 2.11 2.79 2.62 2.65 2.30 2.22 2.00 0.89%
Adjusted Per Share Value based on latest NOSH - 8,654,242
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 65.38 67.54 59.43 55.16 50.67 51.70 49.44 4.76%
EPS 1.44 2.60 2.79 9.71 6.92 7.79 7.73 -24.41%
DPS 0.00 0.00 0.00 7.54 7.43 0.00 0.00 -
NAPS 2.0833 2.6845 2.5244 2.4977 2.1361 2.0581 1.9329 1.25%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 4.56 5.24 5.22 5.80 7.00 6.88 6.50 -
P/RPS 6.89 7.46 8.46 9.91 12.83 12.34 12.71 -9.69%
P/EPS 313.02 194.07 180.00 56.31 93.88 81.90 81.25 25.19%
EY 0.32 0.52 0.56 1.78 1.07 1.22 1.23 -20.09%
DY 0.00 0.00 0.00 1.38 1.14 0.00 0.00 -
P/NAPS 2.16 1.88 1.99 2.19 3.04 3.10 3.25 -6.57%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 23/11/18 23/11/17 24/11/16 27/11/15 24/11/14 27/11/13 29/11/12 -
Price 3.41 5.29 4.31 6.14 7.19 6.66 5.91 -
P/RPS 5.15 7.54 6.99 10.49 13.18 11.94 11.55 -12.58%
P/EPS 234.08 195.93 148.62 59.61 96.43 79.29 73.87 21.18%
EY 0.43 0.51 0.67 1.68 1.04 1.26 1.35 -17.35%
DY 0.00 0.00 0.00 1.30 1.11 0.00 0.00 -
P/NAPS 1.62 1.90 1.65 2.32 3.13 3.00 2.96 -9.55%

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