[AXIATA] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock

[AXIATA] AXIATA GROUP BERHAD

Announcement Date

27-May-2014

Admission Sponsor

Sponsor

Financial Year

31-Dec-2014

Quarter

31-Mar-2014 [#1]

Profit Trend

QoQ- -73.53%

YoY- 9.81%

Quarter Report

AXIATA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Cumulative Result
Revenue	18,711,777	13,898,355	9,245,455	4,515,022	18,370,841	13,858,580	9,111,262	61.35%
YoY %	34.63%	50.33%	104.77%	-75.42%	32.56%	52.10%	-	-
Horiz. %	205.37%	152.54%	101.47%	49.55%	201.63%	152.10%	100.00%	-
PBT	3,146,600	2,297,507	1,540,850	1,014,969	3,533,039	2,806,473	1,888,414	40.41%
YoY %	36.96%	49.11%	51.81%	-71.27%	25.89%	48.62%	-	-
Horiz. %	166.63%	121.66%	81.59%	53.75%	187.09%	148.62%	100.00%	-
Tax	-778,079	-549,188	-407,008	-285,003	-794,462	-654,223	-505,945	33.12%
YoY %	-41.68%	-34.93%	-42.81%	64.13%	-21.44%	-29.31%	-	-
Horiz. %	153.79%	108.55%	80.45%	56.33%	157.03%	129.31%	100.00%	-
NP	2,368,521	1,748,319	1,133,842	729,966	2,738,577	2,152,250	1,382,469	43.03%
YoY %	35.47%	54.19%	55.33%	-73.35%	27.24%	55.68%	-	-
Horiz. %	171.33%	126.46%	82.02%	52.80%	198.09%	155.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,364,976	1,765,734	1,129,890	674,878	2,550,021	1,974,389	1,259,342	52.03%
YoY %	33.94%	56.27%	67.42%	-73.53%	29.15%	56.78%	-	-
Horiz. %	187.79%	140.21%	89.72%	53.59%	202.49%	156.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.73%	23.90%	26.41%	28.08%	22.49%	23.31%	26.79%	-
YoY %	3.47%	-9.50%	-5.95%	24.86%	-3.52%	-12.99%	-	-
Horiz. %	92.31%	89.21%	98.58%	104.82%	83.95%	87.01%	100.00%	-
Total Cost	16,343,256	12,150,036	8,111,613	3,785,056	15,632,264	11,706,330	7,728,793	64.52%
YoY %	34.51%	49.79%	114.31%	-75.79%	33.54%	51.46%	-	-
Horiz. %	211.46%	157.20%	104.95%	48.97%	202.26%	151.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	20,743,684	19,676,028	19,454,401	20,331,768	19,615,545	18,892,859	19,230,492	5.16%
YoY %	5.43%	1.14%	-4.32%	3.65%	3.83%	-1.76%	-	-
Horiz. %	107.87%	102.32%	101.16%	105.73%	102.00%	98.24%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Dividend
Div	1,885,789	684,383	685,617	-	1,876,269	680,823	680,725	96.88%
YoY %	175.55%	-0.18%	0.00%	-	175.59%	0.01%	-	-
Horiz. %	277.03%	100.54%	100.72%	-	275.63%	100.01%	100.00%	-
Div Payout %	79.74%	38.76%	60.68%	-	73.58%	34.48%	54.05%	-
YoY %	105.73%	-36.12%	0.00%	-	113.40%	-36.21%	-	-
Horiz. %	147.53%	71.71%	112.27%	-	136.13%	63.79%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Equity
Net Worth	20,743,684	19,676,028	19,454,401	20,331,768	19,615,545	18,892,859	19,230,492	5.16%
YoY %	5.43%	1.14%	-4.32%	3.65%	3.83%	-1.76%	-	-
Horiz. %	107.87%	102.32%	101.16%	105.73%	102.00%	98.24%	100.00%	-
NOSH	8,571,770	8,554,795	8,570,221	8,542,759	8,528,498	8,510,297	8,509,067	0.48%
YoY %	0.20%	-0.18%	0.32%	0.17%	0.21%	0.01%	-	-
Horiz. %	100.74%	100.54%	100.72%	100.40%	100.23%	100.01%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Ratio Analysis
NP Margin	12.66%	12.58%	12.26%	16.17%	14.91%	15.53%	15.17%	-
YoY %	0.64%	2.61%	-24.18%	8.45%	-3.99%	2.37%	-	-
Horiz. %	83.45%	82.93%	80.82%	106.59%	98.29%	102.37%	100.00%	-
ROE	11.40%	8.97%	5.81%	3.32%	13.00%	10.45%	6.55%	-
YoY %	27.09%	54.39%	75.00%	-74.46%	24.40%	59.54%	-	-
Horiz. %	174.05%	136.95%	88.70%	50.69%	198.47%	159.54%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Per Share
RPS	218.30	162.46	107.88	52.85	215.41	162.84	107.08	60.57%
YoY %	34.37%	50.59%	104.12%	-75.47%	32.28%	52.07%	-	-
Horiz. %	203.87%	151.72%	100.75%	49.36%	201.17%	152.07%	100.00%	-
EPS	27.60	20.60	13.20	7.90	29.90	23.20	14.80	51.33%
YoY %	33.98%	56.06%	67.09%	-73.58%	28.88%	56.76%	-	-
Horiz. %	186.49%	139.19%	89.19%	53.38%	202.03%	156.76%	100.00%	-
DPS	22.00	8.00	8.00	0.00	22.00	8.00	8.00	95.92%
YoY %	175.00%	0.00%	0.00%	0.00%	175.00%	0.00%	-	-
Horiz. %	275.00%	100.00%	100.00%	0.00%	275.00%	100.00%	100.00%	-
NAPS	2.42	2.30	2.27	2.38	2.30	2.22	2.26	4.65%
YoY %	5.22%	1.32%	-4.62%	3.48%	3.60%	-1.77%	-	-
Horiz. %	107.08%	101.77%	100.44%	105.31%	101.77%	98.23%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 8,542,759
RPS	203.77	151.35	100.68	49.17	200.06	150.92	99.22	61.35%
YoY %	34.63%	50.33%	104.76%	-75.42%	32.56%	52.11%	-	-
Horiz. %	205.37%	152.54%	101.47%	49.56%	201.63%	152.11%	100.00%	-
EPS	25.75	19.23	12.30	7.35	27.77	21.50	13.71	52.05%
YoY %	33.91%	56.34%	67.35%	-73.53%	29.16%	56.82%	-	-
Horiz. %	187.82%	140.26%	89.72%	53.61%	202.55%	156.82%	100.00%	-
DPS	20.54	7.45	7.47	0.00	20.43	7.41	7.41	96.96%
YoY %	175.70%	-0.27%	0.00%	0.00%	175.71%	0.00%	-	-
Horiz. %	277.19%	100.54%	100.81%	0.00%	275.71%	100.00%	100.00%	-
NAPS	2.259	2.1427	2.1186	2.2141	2.1361	2.0574	2.0942	5.16%
YoY %	5.43%	1.14%	-4.31%	3.65%	3.83%	-1.76%	-	-
Horiz. %	107.87%	102.32%	101.17%	105.73%	102.00%	98.24%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	28/06/13	-
Price	7.05	7.00	6.97	6.67	6.90	6.88	6.63	-
P/RPS	3.23	4.31	6.46	12.62	3.20	4.22	6.19	-35.10%
YoY %	-25.06%	-33.28%	-48.81%	294.37%	-24.17%	-31.83%	-	-
Horiz. %	52.18%	69.63%	104.36%	203.88%	51.70%	68.17%	100.00%	-
P/EPS	25.55	33.91	52.87	84.43	23.08	29.66	44.80	-31.15%
YoY %	-24.65%	-35.86%	-37.38%	265.81%	-22.18%	-33.79%	-	-
Horiz. %	57.03%	75.69%	118.01%	188.46%	51.52%	66.21%	100.00%	-
EY	3.91	2.95	1.89	1.18	4.33	3.37	2.23	45.25%
YoY %	32.54%	56.08%	60.17%	-72.75%	28.49%	51.12%	-	-
Horiz. %	175.34%	132.29%	84.75%	52.91%	194.17%	151.12%	100.00%	-
DY	3.12	1.14	1.15	0.00	3.19	1.16	1.21	87.71%
YoY %	173.68%	-0.87%	0.00%	0.00%	175.00%	-4.13%	-	-
Horiz. %	257.85%	94.21%	95.04%	0.00%	263.64%	95.87%	100.00%	-
P/NAPS	2.91	3.04	3.07	2.80	3.00	3.10	2.93	-0.45%
YoY %	-4.28%	-0.98%	9.64%	-6.67%	-3.23%	5.80%	-	-
Horiz. %	99.32%	103.75%	104.78%	95.56%	102.39%	105.80%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	25/02/15	24/11/14	27/08/14	27/05/14	03/03/14	27/11/13	30/08/13	-
Price	7.17	7.19	6.94	6.89	6.57	6.66	6.74	-
P/RPS	3.28	4.43	6.43	13.04	3.05	4.09	6.29	-35.13%
YoY %	-25.96%	-31.10%	-50.69%	327.54%	-25.43%	-34.98%	-	-
Horiz. %	52.15%	70.43%	102.23%	207.31%	48.49%	65.02%	100.00%	-
P/EPS	25.99	34.83	52.64	87.22	21.97	28.71	45.54	-31.12%
YoY %	-25.38%	-33.83%	-39.65%	297.00%	-23.48%	-36.96%	-	-
Horiz. %	57.07%	76.48%	115.59%	191.52%	48.24%	63.04%	100.00%	-
EY	3.85	2.87	1.90	1.15	4.55	3.48	2.20	45.07%
YoY %	34.15%	51.05%	65.22%	-74.73%	30.75%	58.18%	-	-
Horiz. %	175.00%	130.45%	86.36%	52.27%	206.82%	158.18%	100.00%	-
DY	3.07	1.11	1.15	0.00	3.35	1.20	1.19	87.77%
YoY %	176.58%	-3.48%	0.00%	0.00%	179.17%	0.84%	-	-
Horiz. %	257.98%	93.28%	96.64%	0.00%	281.51%	100.84%	100.00%	-
P/NAPS	2.96	3.13	3.06	2.89	2.86	3.00	2.98	-0.44%
YoY %	-5.43%	2.29%	5.88%	1.05%	-4.67%	0.67%	-	-
Horiz. %	99.33%	105.03%	102.68%	96.98%	95.97%	100.67%	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