[AXIATA] YoY TTM Result on 31-Dec-2016 [#4]

	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	CAGR
TTM Result
Revenue	24,583,312	23,885,781	24,402,401	21,565,392	19,883,461	18,711,777	18,370,841	4.97%
YoY %	2.92%	-2.12%	13.16%	8.46%	6.26%	1.86%	-	-
Horiz. %	133.82%	130.02%	132.83%	117.39%	108.23%	101.86%	100.00%	-
PBT	2,780,058	-4,345,688	1,936,231	1,139,578	3,331,142	3,146,601	3,533,039	-3.91%
YoY %	163.97%	-324.44%	69.91%	-65.79%	5.86%	-10.94%	-	-
Horiz. %	78.69%	-123.00%	54.80%	32.25%	94.29%	89.06%	100.00%	-
Tax	-1,057,105	-901,552	-773,749	-482,422	-695,075	-778,079	-794,462	4.87%
YoY %	-17.25%	-16.52%	-60.39%	30.59%	10.67%	2.06%	-	-
Horiz. %	133.06%	113.48%	97.39%	60.72%	87.49%	97.94%	100.00%	-
NP	1,722,953	-5,247,240	1,162,482	657,156	2,636,067	2,368,522	2,738,577	-7.42%
YoY %	132.84%	-551.38%	76.90%	-75.07%	11.30%	-13.51%	-	-
Horiz. %	62.91%	-191.60%	42.45%	24.00%	96.26%	86.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,365,407	-5,034,573	909,480	504,252	2,554,219	2,364,977	2,550,021	-9.88%
YoY %	127.12%	-653.57%	80.36%	-80.26%	8.00%	-7.26%	-	-
Horiz. %	53.54%	-197.43%	35.67%	19.77%	100.16%	92.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	38.02%	-	39.96%	42.33%	20.87%	24.73%	22.49%	-
YoY %	0.00%	-	-5.60%	102.83%	-15.61%	9.96%	-	-
Horiz. %	169.05%	-	177.68%	188.22%	92.80%	109.96%	100.00%	-
Total Cost	22,860,359	29,133,021	23,239,919	20,908,236	17,247,394	16,343,255	15,632,264	6.53%
YoY %	-21.53%	25.36%	11.15%	21.23%	5.53%	4.55%	-	-
Horiz. %	146.24%	186.36%	148.67%	133.75%	110.33%	104.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	16,189,980	17,542,688	24,641,894	23,256,414	23,538,064	20,865,731	19,760,501	-3.26%
YoY %	-7.71%	-28.81%	5.96%	-1.20%	12.81%	5.59%	-	-
Horiz. %	81.93%	88.78%	124.70%	117.69%	119.12%	105.59%	100.00%	-

	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	CAGR
Dividend
Div	866,692	861,506	768,371	715,125	2,438,407	2,578,261	1,881,525	-12.11%
YoY %	0.60%	12.12%	7.45%	-70.67%	-5.42%	37.03%	-	-
Horiz. %	46.06%	45.79%	40.84%	38.01%	129.60%	137.03%	100.00%	-
Div Payout %	63.48%	0.00%	84.48%	141.82%	95.47%	109.02%	73.78%	-
YoY %	0.00%	0.00%	-40.43%	48.55%	-12.43%	47.76%	-	-
Horiz. %	86.04%	0.00%	114.50%	192.22%	129.40%	147.76%	100.00%	-

	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	CAGR
Equity
Net Worth	16,189,980	17,542,688	24,641,894	23,256,414	23,538,064	20,865,731	19,760,501	-3.26%
YoY %	-7.71%	-28.81%	5.96%	-1.20%	12.81%	5.59%	-	-
Horiz. %	81.93%	88.78%	124.70%	117.69%	119.12%	105.59%	100.00%	-
NOSH	9,163,573	9,071,017	9,047,951	8,842,742	8,815,754	8,622,202	8,591,522	1.07%
YoY %	1.02%	0.25%	2.32%	0.31%	2.24%	0.36%	-	-
Horiz. %	106.66%	105.58%	105.31%	102.92%	102.61%	100.36%	100.00%	-

	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	CAGR
Ratio Analysis
NP Margin	7.01%	-21.97%	4.76%	3.05%	13.26%	12.66%	14.91%	-
YoY %	131.91%	-561.55%	56.07%	-77.00%	4.74%	-15.09%	-	-
Horiz. %	47.02%	-147.35%	31.92%	20.46%	88.93%	84.91%	100.00%	-
ROE	8.43%	-28.70%	3.69%	2.17%	10.85%	11.33%	12.90%	-
YoY %	129.37%	-877.78%	70.05%	-80.00%	-4.24%	-12.17%	-	-
Horiz. %	65.35%	-222.48%	28.60%	16.82%	84.11%	87.83%	100.00%	-

	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	CAGR
Per Share
RPS	268.76	262.79	270.35	243.88	225.54	217.02	213.83	3.88%
YoY %	2.27%	-2.80%	10.85%	8.13%	3.93%	1.49%	-	-
Horiz. %	125.69%	122.90%	126.43%	114.05%	105.48%	101.49%	100.00%	-
EPS	14.93	-55.39	10.08	5.70	28.97	27.43	29.68	-10.81%
YoY %	126.95%	-649.50%	76.84%	-80.32%	5.61%	-7.58%	-	-
Horiz. %	50.30%	-186.62%	33.96%	19.20%	97.61%	92.42%	100.00%	-
DPS	9.50	9.50	8.51	8.00	27.66	30.00	22.00	-13.05%
YoY %	0.00%	11.63%	6.37%	-71.08%	-7.80%	36.36%	-	-
Horiz. %	43.18%	43.18%	38.68%	36.36%	125.73%	136.36%	100.00%	-
NAPS	1.77	1.93	2.73	2.63	2.67	2.42	2.30	-4.26%
YoY %	-8.29%	-29.30%	3.80%	-1.50%	10.33%	5.22%	-	-
Horiz. %	76.96%	83.91%	118.70%	114.35%	116.09%	105.22%	100.00%	-

	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	CAGR
Adjusted Per Share Value based on latest NOSH - 8,842,742
RPS	267.71	260.11	265.74	234.85	216.53	203.77	200.06	4.97%
YoY %	2.92%	-2.12%	13.15%	8.46%	6.26%	1.85%	-	-
Horiz. %	133.81%	130.02%	132.83%	117.39%	108.23%	101.85%	100.00%	-
EPS	14.87	-54.83	9.90	5.49	27.82	25.75	27.77	-9.88%
YoY %	127.12%	-653.84%	80.33%	-80.27%	8.04%	-7.27%	-	-
Horiz. %	53.55%	-197.44%	35.65%	19.77%	100.18%	92.73%	100.00%	-
DPS	9.44	9.38	8.37	7.79	26.55	28.08	20.49	-12.11%
YoY %	0.64%	12.07%	7.45%	-70.66%	-5.45%	37.04%	-	-
Horiz. %	46.07%	45.78%	40.85%	38.02%	129.58%	137.04%	100.00%	-
NAPS	1.7631	1.9104	2.6835	2.5326	2.5633	2.2723	2.1519	-3.26%
YoY %	-7.71%	-28.81%	5.96%	-1.20%	12.81%	5.60%	-	-
Horiz. %	81.93%	88.78%	124.70%	117.69%	119.12%	105.60%	100.00%	-

	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/19	31/12/18	29/12/17	30/12/16	31/12/15	31/12/14	31/12/13	-
Price	4.14	3.93	5.49	4.72	6.41	7.05	6.90	-
P/RPS	1.54	1.50	2.03	1.94	2.84	3.25	3.23	-11.60%
YoY %	2.67%	-26.11%	4.64%	-31.69%	-12.62%	0.62%	-	-
Horiz. %	47.68%	46.44%	62.85%	60.06%	87.93%	100.62%	100.00%	-
P/EPS	27.73	-7.10	54.49	82.77	22.12	25.70	23.25	2.97%
YoY %	490.56%	-113.03%	-34.17%	274.19%	-13.93%	10.54%	-	-
Horiz. %	119.27%	-30.54%	234.37%	356.00%	95.14%	110.54%	100.00%	-
EY	3.61	-14.09	1.84	1.21	4.52	3.89	4.30	-2.87%
YoY %	125.62%	-865.76%	52.07%	-73.23%	16.20%	-9.53%	-	-
Horiz. %	83.95%	-327.67%	42.79%	28.14%	105.12%	90.47%	100.00%	-
DY	2.29	2.42	1.55	1.69	4.32	4.26	3.19	-5.37%
YoY %	-5.37%	56.13%	-8.28%	-60.88%	1.41%	33.54%	-	-
Horiz. %	71.79%	75.86%	48.59%	52.98%	135.42%	133.54%	100.00%	-
P/NAPS	2.34	2.04	2.01	1.79	2.40	2.91	3.00	-4.05%
YoY %	14.71%	1.49%	12.29%	-25.42%	-17.53%	-3.00%	-	-
Horiz. %	78.00%	68.00%	67.00%	59.67%	80.00%	97.00%	100.00%	-

	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	CAGR
Price Multiplier on Announcement Date
Date	21/02/20	22/02/19	22/02/18	23/02/17	17/02/16	25/02/15	03/03/14	-
Price	4.25	4.25	5.67	4.53	5.90	7.17	6.57	-
P/RPS	1.58	1.62	2.10	1.86	2.62	3.30	3.07	-10.47%
YoY %	-2.47%	-22.86%	12.90%	-29.01%	-20.61%	7.49%	-	-
Horiz. %	51.47%	52.77%	68.40%	60.59%	85.34%	107.49%	100.00%	-
P/EPS	28.47	-7.67	56.27	79.44	20.36	26.14	22.14	4.27%
YoY %	471.19%	-113.63%	-29.17%	290.18%	-22.11%	18.07%	-	-
Horiz. %	128.59%	-34.64%	254.16%	358.81%	91.96%	118.07%	100.00%	-
EY	3.51	-13.03	1.78	1.26	4.91	3.83	4.52	-4.12%
YoY %	126.94%	-832.02%	41.27%	-74.34%	28.20%	-15.27%	-	-
Horiz. %	77.65%	-288.27%	39.38%	27.88%	108.63%	84.73%	100.00%	-
DY	2.24	2.24	1.50	1.77	4.69	4.18	3.35	-6.48%
YoY %	0.00%	49.33%	-15.25%	-62.26%	12.20%	24.78%	-	-
Horiz. %	66.87%	66.87%	44.78%	52.84%	140.00%	124.78%	100.00%	-
P/NAPS	2.40	2.20	2.08	1.72	2.21	2.96	2.86	-2.87%
YoY %	9.09%	5.77%	20.93%	-22.17%	-25.34%	3.50%	-	-
Horiz. %	83.92%	76.92%	72.73%	60.14%	77.27%	103.50%	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