[AXIATA] QoQ Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[AXIATA] AXIATA GROUP BERHAD
Announcement Date
20-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 104.43%
YoY- 5.82%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 5,008,841 19,883,460 14,523,024 9,457,916 4,750,720 18,711,777 13,898,355 -49.32%
PBT 552,096 3,331,142 2,501,453 1,474,141 689,961 3,146,600 2,297,507 -61.31%
Tax -150,896 -695,074 -380,625 -308,396 -153,840 -778,079 -549,188 -57.70%
NP 401,200 2,636,068 2,120,828 1,165,745 536,121 2,368,521 1,748,319 -62.48%
-
NP to SH 368,256 2,554,220 2,086,984 1,195,597 584,839 2,364,976 1,765,734 -64.79%
-
Tax Rate 27.33% 20.87% 15.22% 20.92% 22.30% 24.73% 23.90% -
Total Cost 4,607,641 17,247,392 12,402,196 8,292,171 4,214,599 16,343,256 12,150,036 -47.57%
-
Net Worth 22,884,480 23,117,856 22,853,337 21,159,487 21,759,450 20,743,684 19,676,028 10.58%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - 1,731,674 689,912 688,113 - 1,885,789 684,383 -
Div Payout % - 67.80% 33.06% 57.55% - 79.74% 38.76% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 22,884,480 23,117,856 22,853,337 21,159,487 21,759,450 20,743,684 19,676,028 10.58%
NOSH 8,768,000 8,658,372 8,623,900 8,601,417 8,600,573 8,571,770 8,554,795 1.65%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 8.01% 13.26% 14.60% 12.33% 11.29% 12.66% 12.58% -
ROE 1.61% 11.05% 9.13% 5.65% 2.69% 11.40% 8.97% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 57.13 229.64 168.40 109.96 55.24 218.30 162.46 -50.14%
EPS 4.20 29.50 24.20 13.90 6.80 27.60 20.60 -65.32%
DPS 0.00 20.00 8.00 8.00 0.00 22.00 8.00 -
NAPS 2.61 2.67 2.65 2.46 2.53 2.42 2.30 8.78%
Adjusted Per Share Value based on latest NOSH - 8,602,225
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 54.55 216.53 158.15 103.00 51.73 203.77 151.35 -49.32%
EPS 4.01 27.82 22.73 13.02 6.37 25.75 19.23 -64.80%
DPS 0.00 18.86 7.51 7.49 0.00 20.54 7.45 -
NAPS 2.4921 2.5175 2.4887 2.3043 2.3696 2.259 2.1427 10.58%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 5.89 6.41 5.80 6.40 7.08 7.05 7.00 -
P/RPS 10.31 2.79 3.44 5.82 12.82 3.23 4.31 78.76%
P/EPS 140.24 21.73 23.97 46.04 104.12 25.55 33.91 157.42%
EY 0.71 4.60 4.17 2.17 0.96 3.91 2.95 -61.27%
DY 0.00 3.12 1.38 1.25 0.00 3.12 1.14 -
P/NAPS 2.26 2.40 2.19 2.60 2.80 2.91 3.04 -17.92%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 25/05/16 17/02/16 27/11/15 20/08/15 19/05/15 25/02/15 24/11/14 -
Price 5.40 5.90 6.14 5.80 6.75 7.17 7.19 -
P/RPS 9.45 2.57 3.65 5.27 12.22 3.28 4.43 65.63%
P/EPS 128.57 20.00 25.37 41.73 99.26 25.99 34.83 138.65%
EY 0.78 5.00 3.94 2.40 1.01 3.85 2.87 -58.00%
DY 0.00 3.39 1.30 1.38 0.00 3.07 1.11 -
P/NAPS 2.07 2.21 2.32 2.36 2.67 2.96 3.13 -24.07%

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