[AXIATA] QoQ 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- 17.24%

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
Quarter Result
Revenue	4,813,422	4,652,900	4,730,433	4,515,022	4,512,261	4,747,318	4,629,385	2.62%
YoY %	3.45%	-1.64%	4.77%	0.06%	-4.95%	2.55%	-	-
Horiz. %	103.98%	100.51%	102.18%	97.53%	97.47%	102.55%	100.00%	-
PBT	849,093	756,659	525,880	1,014,969	726,566	918,059	972,711	-8.64%
YoY %	12.22%	43.88%	-48.19%	39.69%	-20.86%	-5.62%	-	-
Horiz. %	87.29%	77.79%	54.06%	104.34%	74.69%	94.38%	100.00%	-
Tax	-228,891	-142,180	-122,005	-285,003	-140,239	-148,278	-265,448	-9.38%
YoY %	-60.99%	-16.54%	57.19%	-103.23%	5.42%	44.14%	-	-
Horiz. %	86.23%	53.56%	45.96%	107.37%	52.83%	55.86%	100.00%	-
NP	620,202	614,479	403,875	729,966	586,327	769,781	707,263	-8.36%
YoY %	0.93%	52.15%	-44.67%	24.50%	-23.83%	8.84%	-	-
Horiz. %	87.69%	86.88%	57.10%	103.21%	82.90%	108.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	599,242	635,846	455,011	674,878	575,632	715,047	644,777	-4.75%
YoY %	-5.76%	39.74%	-32.58%	17.24%	-19.50%	10.90%	-	-
Horiz. %	92.94%	98.61%	70.57%	104.67%	89.28%	110.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.96%	18.79%	23.20%	28.08%	19.30%	16.15%	27.29%	-
YoY %	43.48%	-19.01%	-17.38%	45.49%	19.50%	-40.82%	-	-
Horiz. %	98.79%	68.85%	85.01%	102.89%	70.72%	59.18%	100.00%	-
Total Cost	4,193,220	4,038,421	4,326,558	3,785,056	3,925,934	3,977,537	3,922,122	4.54%
YoY %	3.83%	-6.66%	14.31%	-3.59%	-1.30%	1.41%	-	-
Horiz. %	106.91%	102.97%	110.31%	96.51%	100.10%	101.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	20,865,731	19,613,218	19,549,065	20,331,768	19,760,501	18,897,671	19,173,632	5.78%
YoY %	6.39%	0.33%	-3.85%	2.89%	4.57%	-1.44%	-	-
Horiz. %	108.83%	102.29%	101.96%	106.04%	103.06%	98.56%	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	1,207,108	682,198	688,953	-	1,202,813	-	678,712	46.63%
YoY %	76.94%	-0.98%	0.00%	-	0.00%	-	-	-
Horiz. %	177.85%	100.51%	101.51%	-	177.22%	-	100.00%	-
Div Payout %	201.44%	107.29%	151.41%	-	208.96%	-	105.26%	-
YoY %	87.75%	-29.14%	0.00%	-	0.00%	-	-	-
Horiz. %	191.37%	101.93%	143.84%	-	198.52%	-	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	20,865,731	19,613,218	19,549,065	20,331,768	19,760,501	18,897,671	19,173,632	5.78%
YoY %	6.39%	0.33%	-3.85%	2.89%	4.57%	-1.44%	-	-
Horiz. %	108.83%	102.29%	101.96%	106.04%	103.06%	98.56%	100.00%	-
NOSH	8,622,202	8,527,486	8,611,923	8,542,759	8,591,522	8,512,464	8,483,908	1.08%
YoY %	1.11%	-0.98%	0.81%	-0.57%	0.93%	0.34%	-	-
Horiz. %	101.63%	100.51%	101.51%	100.69%	101.27%	100.34%	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	12.88%	13.21%	8.54%	16.17%	12.99%	16.22%	15.28%	-
YoY %	-2.50%	54.68%	-47.19%	24.48%	-19.91%	6.15%	-	-
Horiz. %	84.29%	86.45%	55.89%	105.82%	85.01%	106.15%	100.00%	-
ROE	2.87%	3.24%	2.33%	3.32%	2.91%	3.78%	3.36%	-
YoY %	-11.42%	39.06%	-29.82%	14.09%	-23.02%	12.50%	-	-
Horiz. %	85.42%	96.43%	69.35%	98.81%	86.61%	112.50%	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	55.83	54.56	54.93	52.85	52.52	55.77	54.57	1.52%
YoY %	2.33%	-0.67%	3.94%	0.63%	-5.83%	2.20%	-	-
Horiz. %	102.31%	99.98%	100.66%	96.85%	96.24%	102.20%	100.00%	-
EPS	7.00	7.40	5.30	7.90	6.70	8.40	7.60	-5.32%
YoY %	-5.41%	39.62%	-32.91%	17.91%	-20.24%	10.53%	-	-
Horiz. %	92.11%	97.37%	69.74%	103.95%	88.16%	110.53%	100.00%	-
DPS	14.00	8.00	8.00	0.00	14.00	0.00	8.00	45.07%
YoY %	75.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	175.00%	100.00%	100.00%	0.00%	175.00%	0.00%	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	52.42	50.67	51.51	49.17	49.14	51.70	50.41	2.63%
YoY %	3.45%	-1.63%	4.76%	0.06%	-4.95%	2.56%	-	-
Horiz. %	103.99%	100.52%	102.18%	97.54%	97.48%	102.56%	100.00%	-
EPS	6.53	6.92	4.96	7.35	6.27	7.79	7.02	-4.69%
YoY %	-5.64%	39.52%	-32.52%	17.22%	-19.51%	10.97%	-	-
Horiz. %	93.02%	98.58%	70.66%	104.70%	89.32%	110.97%	100.00%	-
DPS	13.15	7.43	7.50	0.00	13.10	0.00	7.39	46.68%
YoY %	76.99%	-0.93%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	177.94%	100.54%	101.49%	0.00%	177.27%	0.00%	100.00%	-
NAPS	2.2723	2.1359	2.1289	2.2141	2.1519	2.0579	2.088	5.78%
YoY %	6.39%	0.33%	-3.85%	2.89%	4.57%	-1.44%	-	-
Horiz. %	108.83%	102.29%	101.96%	106.04%	103.06%	98.56%	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	12.63	12.83	12.69	12.62	13.14	12.34	12.15	2.60%
YoY %	-1.56%	1.10%	0.55%	-3.96%	6.48%	1.56%	-	-
Horiz. %	103.95%	105.60%	104.44%	103.87%	108.15%	101.56%	100.00%	-
P/EPS	101.44	93.88	131.92	84.43	102.99	81.90	87.24	10.54%
YoY %	8.05%	-28.84%	56.25%	-18.02%	25.75%	-6.12%	-	-
Horiz. %	116.28%	107.61%	151.22%	96.78%	118.05%	93.88%	100.00%	-
EY	0.99	1.07	0.76	1.18	0.97	1.22	1.15	-9.48%
YoY %	-7.48%	40.79%	-35.59%	21.65%	-20.49%	6.09%	-	-
Horiz. %	86.09%	93.04%	66.09%	102.61%	84.35%	106.09%	100.00%	-
DY	1.99	1.14	1.15	0.00	2.03	0.00	1.21	39.20%
YoY %	74.56%	-0.87%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	164.46%	94.21%	95.04%	0.00%	167.77%	0.00%	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	12.84	13.18	12.63	13.04	12.51	11.94	12.35	2.62%
YoY %	-2.58%	4.35%	-3.14%	4.24%	4.77%	-3.32%	-	-
Horiz. %	103.97%	106.72%	102.27%	105.59%	101.30%	96.68%	100.00%	-
P/EPS	103.17	96.43	131.35	87.22	98.06	79.29	88.68	10.58%
YoY %	6.99%	-26.59%	50.60%	-11.05%	23.67%	-10.59%	-	-
Horiz. %	116.34%	108.74%	148.12%	98.35%	110.58%	89.41%	100.00%	-
EY	0.97	1.04	0.76	1.15	1.02	1.26	1.13	-9.65%
YoY %	-6.73%	36.84%	-33.91%	12.75%	-19.05%	11.50%	-	-
Horiz. %	85.84%	92.04%	67.26%	101.77%	90.27%	111.50%	100.00%	-
DY	1.95	1.11	1.15	0.00	2.13	0.00	1.19	38.86%
YoY %	75.68%	-3.48%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	163.87%	93.28%	96.64%	0.00%	178.99%	0.00%	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