[AXIATA] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[AXIATA] AXIATA GROUP BERHAD
Announcement Date
03-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -19.5%
YoY- 0.79%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 5,789,422 5,360,437 4,813,422 4,512,261 4,448,808 4,250,300 4,016,715 6.27%
PBT -273,642 829,688 849,093 726,566 872,664 700,346 -26,775 47.26%
Tax 1,580 -314,449 -228,891 -140,239 -215,058 -73,433 -233,982 -
NP -272,062 515,239 620,202 586,327 657,606 626,913 -260,757 0.70%
-
NP to SH -309,496 467,235 599,242 575,632 571,100 544,586 -367,040 -2.79%
-
Tax Rate - 37.90% 26.96% 19.30% 24.64% 10.49% - -
Total Cost 6,061,484 4,845,198 4,193,220 3,925,934 3,791,202 3,623,387 4,277,472 5.97%
-
Net Worth 23,256,414 23,538,064 20,865,731 19,760,501 19,254,227 20,694,267 20,370,720 2.23%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 265,282 1,057,890 1,207,108 1,202,813 2,202,814 1,361,464 - -
Div Payout % 0.00% 226.42% 201.44% 208.96% 385.71% 250.00% - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 23,256,414 23,538,064 20,865,731 19,760,501 19,254,227 20,694,267 20,370,720 2.23%
NOSH 8,842,742 8,815,754 8,622,202 8,591,522 8,158,571 9,076,433 9,176,000 -0.61%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -4.70% 9.61% 12.88% 12.99% 14.78% 14.75% -6.49% -
ROE -1.33% 1.99% 2.87% 2.91% 2.97% 2.63% -1.80% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 65.47 60.81 55.83 52.52 54.53 46.83 43.77 6.93%
EPS -3.50 5.30 7.00 6.70 7.00 6.00 -4.00 -2.19%
DPS 3.00 12.00 14.00 14.00 27.00 15.00 0.00 -
NAPS 2.63 2.67 2.42 2.30 2.36 2.28 2.22 2.86%
Adjusted Per Share Value based on latest NOSH - 8,591,522
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 63.05 58.37 52.42 49.14 48.45 46.29 43.74 6.27%
EPS -3.37 5.09 6.53 6.27 6.22 5.93 -4.00 -2.81%
DPS 2.89 11.52 13.15 13.10 23.99 14.83 0.00 -
NAPS 2.5326 2.5633 2.2723 2.1519 2.0968 2.2536 2.2184 2.23%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 4.72 6.41 7.05 6.90 6.59 5.14 4.75 -
P/RPS 7.21 10.54 12.63 13.14 12.09 10.98 10.85 -6.57%
P/EPS -134.86 120.94 101.44 102.99 94.14 85.67 -118.75 2.14%
EY -0.74 0.83 0.99 0.97 1.06 1.17 -0.84 -2.08%
DY 0.64 1.87 1.99 2.03 4.10 2.92 0.00 -
P/NAPS 1.79 2.40 2.91 3.00 2.79 2.25 2.14 -2.93%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 17/02/16 25/02/15 03/03/14 21/02/13 23/02/12 23/02/11 -
Price 4.71 5.90 7.17 6.57 6.33 5.09 4.95 -
P/RPS 7.19 9.70 12.84 12.51 11.61 10.87 11.31 -7.26%
P/EPS -134.57 111.32 103.17 98.06 90.43 84.83 -123.75 1.40%
EY -0.74 0.90 0.97 1.02 1.11 1.18 -0.81 -1.49%
DY 0.64 2.03 1.95 2.13 4.27 2.95 0.00 -
P/NAPS 1.79 2.21 2.96 2.86 2.68 2.23 2.23 -3.59%

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