[AXIATA] QoQ Cumulative Quarter 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- 74.56%

YoY- 18.19%

Quarter Report

AXIATA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Cumulative Result
Revenue	10,318,938	5,008,841	19,883,460	14,523,024	9,457,916	4,750,720	18,711,777	-32.77%
YoY %	106.01%	-74.81%	36.91%	53.55%	99.08%	-74.61%	-	-
Horiz. %	55.15%	26.77%	106.26%	77.61%	50.55%	25.39%	100.00%	-
PBT	961,672	552,096	3,331,142	2,501,453	1,474,141	689,961	3,146,600	-54.66%
YoY %	74.19%	-83.43%	33.17%	69.69%	113.66%	-78.07%	-	-
Horiz. %	30.56%	17.55%	105.86%	79.50%	46.85%	21.93%	100.00%	-
Tax	-328,204	-150,896	-695,074	-380,625	-308,396	-153,840	-778,079	-43.78%
YoY %	-117.50%	78.29%	-82.61%	-23.42%	-100.47%	80.23%	-	-
Horiz. %	42.18%	19.39%	89.33%	48.92%	39.64%	19.77%	100.00%	-
NP	633,468	401,200	2,636,068	2,120,828	1,165,745	536,121	2,368,521	-58.52%
YoY %	57.89%	-84.78%	24.29%	81.93%	117.44%	-77.36%	-	-
Horiz. %	26.75%	16.94%	111.30%	89.54%	49.22%	22.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	557,190	368,256	2,554,220	2,086,984	1,195,597	584,839	2,364,976	-61.88%
YoY %	51.31%	-85.58%	22.39%	74.56%	104.43%	-75.27%	-	-
Horiz. %	23.56%	15.57%	108.00%	88.25%	50.55%	24.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	34.13%	27.33%	20.87%	15.22%	20.92%	22.30%	24.73%	-
YoY %	24.88%	30.95%	37.12%	-27.25%	-6.19%	-9.83%	-	-
Horiz. %	138.01%	110.51%	84.39%	61.54%	84.59%	90.17%	100.00%	-
Total Cost	9,685,470	4,607,641	17,247,392	12,402,196	8,292,171	4,214,599	16,343,256	-29.46%
YoY %	110.20%	-73.28%	39.07%	49.57%	96.75%	-74.21%	-	-
Horiz. %	59.26%	28.19%	105.53%	75.89%	50.74%	25.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	22,641,370	22,884,480	23,117,856	22,853,337	21,159,487	21,759,450	20,743,684	6.01%
YoY %	-1.06%	-1.01%	1.16%	8.01%	-2.76%	4.90%	-	-
Horiz. %	109.15%	110.32%	111.45%	110.17%	102.00%	104.90%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Dividend
Div	442,214	-	1,731,674	689,912	688,113	-	1,885,789	-62.00%
YoY %	0.00%	-	151.00%	0.26%	0.00%	-	-	-
Horiz. %	23.45%	-	91.83%	36.58%	36.49%	-	100.00%	-
Div Payout %	79.37%	-	67.80%	33.06%	57.55%	-	79.74%	-
YoY %	0.00%	-	105.08%	-42.55%	0.00%	-	-	-
Horiz. %	99.54%	-	85.03%	41.46%	72.17%	-	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Equity
Net Worth	22,641,370	22,884,480	23,117,856	22,853,337	21,159,487	21,759,450	20,743,684	6.01%
YoY %	-1.06%	-1.01%	1.16%	8.01%	-2.76%	4.90%	-	-
Horiz. %	109.15%	110.32%	111.45%	110.17%	102.00%	104.90%	100.00%	-
NOSH	8,844,285	8,768,000	8,658,372	8,623,900	8,601,417	8,600,573	8,571,770	2.11%
YoY %	0.87%	1.27%	0.40%	0.26%	0.01%	0.34%	-	-
Horiz. %	103.18%	102.29%	101.01%	100.61%	100.35%	100.34%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Ratio Analysis
NP Margin	6.14%	8.01%	13.26%	14.60%	12.33%	11.29%	12.66%	-
YoY %	-23.35%	-39.59%	-9.18%	18.41%	9.21%	-10.82%	-	-
Horiz. %	48.50%	63.27%	104.74%	115.32%	97.39%	89.18%	100.00%	-
ROE	2.46%	1.61%	11.05%	9.13%	5.65%	2.69%	11.40%	-
YoY %	52.80%	-85.43%	21.03%	61.59%	110.04%	-76.40%	-	-
Horiz. %	21.58%	14.12%	96.93%	80.09%	49.56%	23.60%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Per Share
RPS	116.67	57.13	229.64	168.40	109.96	55.24	218.30	-34.16%
YoY %	104.22%	-75.12%	36.37%	53.15%	99.06%	-74.70%	-	-
Horiz. %	53.44%	26.17%	105.19%	77.14%	50.37%	25.30%	100.00%	-
EPS	6.30	4.20	29.50	24.20	13.90	6.80	27.60	-62.68%
YoY %	50.00%	-85.76%	21.90%	74.10%	104.41%	-75.36%	-	-
Horiz. %	22.83%	15.22%	106.88%	87.68%	50.36%	24.64%	100.00%	-
DPS	5.00	0.00	20.00	8.00	8.00	0.00	22.00	-62.79%
YoY %	0.00%	0.00%	150.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	22.73%	0.00%	90.91%	36.36%	36.36%	0.00%	100.00%	-
NAPS	2.56	2.61	2.67	2.65	2.46	2.53	2.42	3.82%
YoY %	-1.92%	-2.25%	0.75%	7.72%	-2.77%	4.55%	-	-
Horiz. %	105.79%	107.85%	110.33%	109.50%	101.65%	104.55%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Adjusted Per Share Value based on latest NOSH - 8,654,242
RPS	112.37	54.55	216.53	158.15	103.00	51.73	203.77	-32.77%
YoY %	105.99%	-74.81%	36.91%	53.54%	99.11%	-74.61%	-	-
Horiz. %	55.15%	26.77%	106.26%	77.61%	50.55%	25.39%	100.00%	-
EPS	6.07	4.01	27.82	22.73	13.02	6.37	25.75	-61.87%
YoY %	51.37%	-85.59%	22.39%	74.58%	104.40%	-75.26%	-	-
Horiz. %	23.57%	15.57%	108.04%	88.27%	50.56%	24.74%	100.00%	-
DPS	4.82	0.00	18.86	7.51	7.49	0.00	20.54	-61.98%
YoY %	0.00%	0.00%	151.13%	0.27%	0.00%	0.00%	-	-
Horiz. %	23.47%	0.00%	91.82%	36.56%	36.47%	0.00%	100.00%	-
NAPS	2.4656	2.4921	2.5175	2.4887	2.3043	2.3696	2.259	6.01%
YoY %	-1.06%	-1.01%	1.16%	8.00%	-2.76%	4.90%	-	-
Horiz. %	109.15%	110.32%	111.44%	110.17%	102.01%	104.90%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	-
Price	5.63	5.89	6.41	5.80	6.40	7.08	7.05	-
P/RPS	4.83	10.31	2.79	3.44	5.82	12.82	3.23	30.79%
YoY %	-53.15%	269.53%	-18.90%	-40.89%	-54.60%	296.90%	-	-
Horiz. %	149.54%	319.20%	86.38%	106.50%	180.19%	396.90%	100.00%	-
P/EPS	89.37	140.24	21.73	23.97	46.04	104.12	25.55	130.60%
YoY %	-36.27%	545.38%	-9.35%	-47.94%	-55.78%	307.51%	-	-
Horiz. %	349.78%	548.88%	85.05%	93.82%	180.20%	407.51%	100.00%	-
EY	1.12	0.71	4.60	4.17	2.17	0.96	3.91	-56.57%
YoY %	57.75%	-84.57%	10.31%	92.17%	126.04%	-75.45%	-	-
Horiz. %	28.64%	18.16%	117.65%	106.65%	55.50%	24.55%	100.00%	-
DY	0.89	0.00	3.12	1.38	1.25	0.00	3.12	-56.69%
YoY %	0.00%	0.00%	126.09%	10.40%	0.00%	0.00%	-	-
Horiz. %	28.53%	0.00%	100.00%	44.23%	40.06%	0.00%	100.00%	-
P/NAPS	2.20	2.26	2.40	2.19	2.60	2.80	2.91	-17.02%
YoY %	-2.65%	-5.83%	9.59%	-15.77%	-7.14%	-3.78%	-	-
Horiz. %	75.60%	77.66%	82.47%	75.26%	89.35%	96.22%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Price Multiplier on Announcement Date
Date	25/08/16	25/05/16	17/02/16	27/11/15	20/08/15	19/05/15	25/02/15	-
Price	5.49	5.40	5.90	6.14	5.80	6.75	7.17	-
P/RPS	4.71	9.45	2.57	3.65	5.27	12.22	3.28	27.30%
YoY %	-50.16%	267.70%	-29.59%	-30.74%	-56.87%	272.56%	-	-
Horiz. %	143.60%	288.11%	78.35%	111.28%	160.67%	372.56%	100.00%	-
P/EPS	87.14	128.57	20.00	25.37	41.73	99.26	25.99	124.17%
YoY %	-32.22%	542.85%	-21.17%	-39.20%	-57.96%	281.92%	-	-
Horiz. %	335.28%	494.69%	76.95%	97.61%	160.56%	381.92%	100.00%	-
EY	1.15	0.78	5.00	3.94	2.40	1.01	3.85	-55.34%
YoY %	47.44%	-84.40%	26.90%	64.17%	137.62%	-73.77%	-	-
Horiz. %	29.87%	20.26%	129.87%	102.34%	62.34%	26.23%	100.00%	-
DY	0.91	0.00	3.39	1.30	1.38	0.00	3.07	-55.57%
YoY %	0.00%	0.00%	160.77%	-5.80%	0.00%	0.00%	-	-
Horiz. %	29.64%	0.00%	110.42%	42.35%	44.95%	0.00%	100.00%	-
P/NAPS	2.14	2.07	2.21	2.32	2.36	2.67	2.96	-19.46%
YoY %	3.38%	-6.33%	-4.74%	-1.69%	-11.61%	-9.80%	-	-
Horiz. %	72.30%	69.93%	74.66%	78.38%	79.73%	90.20%	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