[AXIATA] YoY TTM 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- 10.51%

YoY- 14.73%

Quarter Report

AXIATA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
TTM Result
Revenue	23,879,881	23,930,728	21,136,407	19,336,446	18,410,616	18,307,388	17,453,111	5.36%
YoY %	-0.21%	13.22%	9.31%	5.03%	0.56%	4.89%	-	-
Horiz. %	136.82%	137.11%	121.10%	110.79%	105.49%	104.89%	100.00%	-
PBT	-2,224,316	1,252,011	2,242,908	3,350,547	3,024,074	3,679,137	3,589,476	-
YoY %	-277.66%	-44.18%	-33.06%	10.80%	-17.80%	2.50%	-	-
Horiz. %	-61.97%	34.88%	62.49%	93.34%	84.25%	102.50%	100.00%	-
Tax	-899,890	-463,892	-798,451	-609,517	-689,427	-869,281	-740,592	3.29%
YoY %	-93.99%	41.90%	-31.00%	11.59%	20.69%	-17.38%	-	-
Horiz. %	121.51%	62.64%	107.81%	82.30%	93.09%	117.38%	100.00%	-
NP	-3,124,206	788,119	1,444,457	2,741,030	2,334,647	2,809,856	2,848,884	-
YoY %	-496.41%	-45.44%	-47.30%	17.41%	-16.91%	-1.37%	-	-
Horiz. %	-109.66%	27.66%	50.70%	96.21%	81.95%	98.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-3,347,925	575,259	1,280,983	2,686,226	2,341,367	2,545,489	2,486,771	-
YoY %	-681.99%	-55.09%	-52.31%	14.73%	-8.02%	2.36%	-	-
Horiz. %	-134.63%	23.13%	51.51%	108.02%	94.15%	102.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	37.05%	35.60%	18.19%	22.80%	23.63%	20.63%	-
YoY %	-	4.07%	95.71%	-20.22%	-3.51%	14.54%	-	-
Horiz. %	-	179.59%	172.56%	88.17%	110.52%	114.54%	100.00%	-
Total Cost	27,004,087	23,142,609	19,691,950	16,595,416	16,075,969	15,497,532	14,604,227	10.78%
YoY %	16.69%	17.52%	18.66%	3.23%	3.73%	6.12%	-	-
Horiz. %	184.91%	158.47%	134.84%	113.63%	110.08%	106.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	-22.40%	6.34%	1.07%	16.93%	3.79%	6.48%	-	-
Horiz. %	107.78%	138.88%	130.60%	129.22%	110.51%	106.48%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Dividend
Div	768,401	717,732	1,507,733	1,895,286	2,573,965	2,881,526	2,028,102	-14.92%
YoY %	7.06%	-52.40%	-20.45%	-26.37%	-10.67%	42.08%	-	-
Horiz. %	37.89%	35.39%	74.34%	93.45%	126.91%	142.08%	100.00%	-
Div Payout %	0.00%	124.77%	117.70%	70.56%	109.93%	113.20%	81.56%	-
YoY %	0.00%	6.01%	66.81%	-35.81%	-2.89%	38.79%	-	-
Horiz. %	0.00%	152.98%	144.31%	86.51%	134.78%	138.79%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Equity
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%
YoY %	-22.40%	6.34%	1.07%	16.93%	3.79%	6.48%	-	-
Horiz. %	107.78%	138.88%	130.60%	129.22%	110.51%	106.48%	100.00%	-
NOSH	9,069,720	8,834,592	8,846,827	8,654,242	8,527,486	8,512,464	8,873,975	0.36%
YoY %	2.66%	-0.14%	2.23%	1.49%	0.18%	-4.07%	-	-
Horiz. %	102.21%	99.56%	99.69%	97.52%	96.10%	95.93%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Ratio Analysis
NP Margin	-13.08%	3.29%	6.83%	14.18%	12.68%	15.35%	16.32%	-
YoY %	-497.57%	-51.83%	-51.83%	11.83%	-17.39%	-5.94%	-	-
Horiz. %	-80.15%	20.16%	41.85%	86.89%	77.70%	94.06%	100.00%	-
ROE	-17.50%	2.33%	5.53%	11.71%	11.94%	13.47%	14.01%	-
YoY %	-851.07%	-57.87%	-52.78%	-1.93%	-11.36%	-3.85%	-	-
Horiz. %	-124.91%	16.63%	39.47%	83.58%	85.22%	96.15%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Per Share
RPS	263.41	270.88	238.92	223.43	215.90	215.07	196.68	4.98%
YoY %	-2.76%	13.38%	6.93%	3.49%	0.39%	9.35%	-	-
Horiz. %	133.93%	137.73%	121.48%	113.60%	109.77%	109.35%	100.00%	-
EPS	-36.93	6.51	14.48	31.04	27.46	29.90	28.02	-
YoY %	-667.28%	-55.04%	-53.35%	13.04%	-8.16%	6.71%	-	-
Horiz. %	-131.80%	23.23%	51.68%	110.78%	98.00%	106.71%	100.00%	-
DPS	8.50	8.12	17.00	22.00	30.00	33.85	22.85	-15.18%
YoY %	4.68%	-52.24%	-22.73%	-26.67%	-11.37%	48.14%	-	-
Horiz. %	37.20%	35.54%	74.40%	96.28%	131.29%	148.14%	100.00%	-
NAPS	2.11	2.79	2.62	2.65	2.30	2.22	2.00	0.89%
YoY %	-24.37%	6.49%	-1.13%	15.22%	3.60%	11.00%	-	-
Horiz. %	105.50%	139.50%	131.00%	132.50%	115.00%	111.00%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Adjusted Per Share Value based on latest NOSH - 8,654,242
RPS	260.08	260.63	230.20	210.59	200.51	199.39	190.08	5.36%
YoY %	-0.21%	13.22%	9.31%	5.03%	0.56%	4.90%	-	-
Horiz. %	136.83%	137.12%	121.11%	110.79%	105.49%	104.90%	100.00%	-
EPS	-36.46	6.27	13.95	29.26	25.50	27.72	27.08	-
YoY %	-681.50%	-55.05%	-52.32%	14.75%	-8.01%	2.36%	-	-
Horiz. %	-134.64%	23.15%	51.51%	108.05%	94.17%	102.36%	100.00%	-
DPS	8.37	7.82	16.42	20.64	28.03	31.38	22.09	-14.92%
YoY %	7.03%	-52.38%	-20.45%	-26.36%	-10.68%	42.06%	-	-
Horiz. %	37.89%	35.40%	74.33%	93.44%	126.89%	142.06%	100.00%	-
NAPS	2.0833	2.6845	2.5244	2.4977	2.1361	2.0581	1.9329	1.25%
YoY %	-22.40%	6.34%	1.07%	16.93%	3.79%	6.48%	-	-
Horiz. %	107.78%	138.88%	130.60%	129.22%	110.51%	106.48%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Price Multiplier on Financial Quarter End Date
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	1.73	1.93	2.18	2.60	3.24	3.20	3.30	-10.19%
YoY %	-10.36%	-11.47%	-16.15%	-19.75%	1.25%	-3.03%	-	-
Horiz. %	52.42%	58.48%	66.06%	78.79%	98.18%	96.97%	100.00%	-
P/EPS	-12.35	80.47	36.05	18.69	25.49	23.01	23.20	-
YoY %	-115.35%	123.22%	92.88%	-26.68%	10.78%	-0.82%	-	-
Horiz. %	-53.23%	346.85%	155.39%	80.56%	109.87%	99.18%	100.00%	-
EY	-8.10	1.24	2.77	5.35	3.92	4.35	4.31	-
YoY %	-753.23%	-55.23%	-48.22%	36.48%	-9.89%	0.93%	-	-
Horiz. %	-187.94%	28.77%	64.27%	124.13%	90.95%	100.93%	100.00%	-
DY	1.86	1.55	3.26	3.79	4.29	4.92	3.52	-10.08%
YoY %	20.00%	-52.45%	-13.98%	-11.66%	-12.80%	39.77%	-	-
Horiz. %	52.84%	44.03%	92.61%	107.67%	121.88%	139.77%	100.00%	-
P/NAPS	2.16	1.88	1.99	2.19	3.04	3.10	3.25	-6.57%
YoY %	14.89%	-5.53%	-9.13%	-27.96%	-1.94%	-4.62%	-	-
Horiz. %	66.46%	57.85%	61.23%	67.38%	93.54%	95.38%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Price Multiplier on Announcement Date
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	5.30	4.31	6.14	7.19	6.66	5.91	-
P/RPS	1.29	1.96	1.80	2.75	3.33	3.10	3.00	-13.11%
YoY %	-34.18%	8.89%	-34.55%	-17.42%	7.42%	3.33%	-	-
Horiz. %	43.00%	65.33%	60.00%	91.67%	111.00%	103.33%	100.00%	-
P/EPS	-9.23	81.40	29.77	19.78	26.19	22.27	21.09	-
YoY %	-111.34%	173.43%	50.51%	-24.47%	17.60%	5.60%	-	-
Horiz. %	-43.76%	385.96%	141.16%	93.79%	124.18%	105.60%	100.00%	-
EY	-10.83	1.23	3.36	5.06	3.82	4.49	4.74	-
YoY %	-980.49%	-63.39%	-33.60%	32.46%	-14.92%	-5.27%	-	-
Horiz. %	-228.48%	25.95%	70.89%	106.75%	80.59%	94.73%	100.00%	-
DY	2.49	1.53	3.94	3.58	4.17	5.08	3.87	-7.08%
YoY %	62.75%	-61.17%	10.06%	-14.15%	-17.91%	31.27%	-	-
Horiz. %	64.34%	39.53%	101.81%	92.51%	107.75%	131.27%	100.00%	-
P/NAPS	1.62	1.90	1.65	2.32	3.13	3.00	2.96	-9.55%
YoY %	-14.74%	15.15%	-28.88%	-25.88%	4.33%	1.35%	-	-
Horiz. %	54.73%	64.19%	55.74%	78.38%	105.74%	101.35%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 14 June 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

LBS

LBS BINA GROUP BHD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

294

HLIND

HONG LEONG INDUSTRIES BHD

284

PTRANS

PERAK TRANSIT BERHAD

276

JCY

JCY INTERNATIONAL BERHAD

214

PBBANK

PUBLIC BANK BHD

144

GENTING

GENTING BHD

131

GENM

GENTING MALAYSIA BERHAD

109

MAYBANK

MALAYAN BANKING BHD

107

YTLPOWR

YTL POWER INTERNATIONAL BHD

106

Daily Stocks

HSI-CV7

0.085

-0.015

225,859,100

MYEG

1.05

-0.09

150,001,800

HSI-HU8

0.13

+0.015

120,526,100

HSI-CV3

0.08

-0.025

110,794,700

JCY

0.895

0.00

100,434,400

DFX

0.20

+0.04

97,966,900

SNS

0.87

+0.025

88,301,700

HUBLINE

0.065

+0.005

65,800,800

0.27

+0.055

62,232,900

EURO

0.10

+0.005

59,622,800

More active Stocks

NESTLE

124.20

+0.90

31,800

PIE

7.08

+0.89

2,508,200

DLADY

37.80

+0.40

32,100

AYER

7.30

+0.30

100

KESM

7.41

+0.25

386,100

PIE-CL

0.78

+0.20

126,300

AJI

15.70

+0.16

171,800

CABNET

0.425

+0.14

51,090,300

PPHB

1.05

+0.14

7,608,600

NOTION

1.81

+0.13

23,002,200

More gainer Stocks

PETGAS

17.66

-0.34

862,000

DAYANG

2.81

-0.28

9,855,800

HSI-CXN

0.26

-0.27

4,233,600

KLK

20.50

-0.26

1,163,700

IDEAL

3.80

-0.19

1,000

PMETAL

5.80

-0.18

9,847,900

ORIENT

6.97

-0.18

1,220,900

VITROX

4.60

-0.16

4,648,900

HEIM

23.20

-0.16

343,100

PPB

14.40

-0.14

684,300

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More