[AXIATA] QoQ Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[AXIATA] AXIATA GROUP BERHAD
Announcement Date
24-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -2.64%
YoY- -61.01%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 23,879,076 23,523,888 21,565,392 21,034,626 20,637,876 20,035,364 19,883,460 12.99%
PBT 1,927,202 1,569,316 1,139,580 1,884,298 1,923,344 2,208,384 3,331,142 -30.59%
Tax -444,982 -521,188 -482,422 -645,336 -656,408 -603,584 -695,074 -25.73%
NP 1,482,220 1,048,128 657,158 1,238,962 1,266,936 1,604,800 2,636,068 -31.89%
-
NP to SH 1,292,442 956,064 504,254 1,085,002 1,114,380 1,473,024 2,554,220 -36.52%
-
Tax Rate 23.09% 33.21% 42.33% 34.25% 34.13% 27.33% 20.87% -
Total Cost 22,396,856 22,475,760 20,908,234 19,795,664 19,370,940 18,430,564 17,247,392 19.04%
-
Net Worth 25,579,581 25,229,465 23,266,458 23,174,241 22,641,370 22,884,480 23,117,856 6.98%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 897,529 - 707,724 - 884,428 - 1,731,674 -35.50%
Div Payout % 69.44% - 140.35% - 79.37% - 67.80% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 25,579,581 25,229,465 23,266,458 23,174,241 22,641,370 22,884,480 23,117,856 6.98%
NOSH 8,975,291 8,852,444 8,846,561 8,845,130 8,844,285 8,768,000 8,658,372 2.42%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 6.21% 4.46% 3.05% 5.89% 6.14% 8.01% 13.26% -
ROE 5.05% 3.79% 2.17% 4.68% 4.92% 6.44% 11.05% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 266.05 265.73 243.77 237.81 233.35 228.51 229.64 10.31%
EPS 14.40 10.80 5.70 12.27 12.60 16.80 29.50 -38.03%
DPS 10.00 0.00 8.00 0.00 10.00 0.00 20.00 -37.03%
NAPS 2.85 2.85 2.63 2.62 2.56 2.61 2.67 4.44%
Adjusted Per Share Value based on latest NOSH - 8,846,827
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 260.04 256.17 234.85 229.07 224.74 218.18 216.53 12.99%
EPS 14.07 10.41 5.49 11.82 12.14 16.04 27.82 -36.54%
DPS 9.77 0.00 7.71 0.00 9.63 0.00 18.86 -35.52%
NAPS 2.7856 2.7475 2.5337 2.5237 2.4656 2.4921 2.5175 6.98%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 4.83 5.06 4.72 5.22 5.63 5.89 6.41 -
P/RPS 1.82 1.90 1.94 2.20 2.41 2.58 2.79 -24.80%
P/EPS 33.54 46.85 82.81 42.55 44.68 35.06 21.73 33.59%
EY 2.98 2.13 1.21 2.35 2.24 2.85 4.60 -25.15%
DY 2.07 0.00 1.69 0.00 1.78 0.00 3.12 -23.94%
P/NAPS 1.69 1.78 1.79 1.99 2.20 2.26 2.40 -20.86%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/08/17 25/05/17 23/02/17 24/11/16 25/08/16 25/05/16 17/02/16 -
Price 4.93 4.98 4.71 4.31 5.49 5.40 5.90 -
P/RPS 1.85 1.87 1.93 1.81 2.35 2.36 2.57 -19.69%
P/EPS 34.24 46.11 82.63 35.14 43.57 32.14 20.00 43.15%
EY 2.92 2.17 1.21 2.85 2.30 3.11 5.00 -30.15%
DY 2.03 0.00 1.70 0.00 1.82 0.00 3.39 -28.97%
P/NAPS 1.73 1.75 1.79 1.65 2.14 2.07 2.21 -15.07%

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