[AXIATA] QoQ Quarter Result on 31-Mar-2015 [#1]

Stock

[AXIATA] AXIATA GROUP BERHAD

Announcement Date

19-May-2015

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

31-Mar-2015 [#1]

Profit Trend

QoQ- -2.4%

YoY- -13.34%

Quarter Report

AXIATA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Quarter Result
Revenue	5,360,437	5,065,108	4,707,196	4,750,720	4,813,422	4,652,900	4,730,433	8.66%
YoY %	5.83%	7.60%	-0.92%	-1.30%	3.45%	-1.64%	-	-
Horiz. %	113.32%	107.07%	99.51%	100.43%	101.75%	98.36%	100.00%	-
PBT	829,688	1,027,312	784,181	689,961	849,093	756,659	525,880	35.41%
YoY %	-19.24%	31.00%	13.66%	-18.74%	12.22%	43.88%	-	-
Horiz. %	157.77%	195.35%	149.12%	131.20%	161.46%	143.88%	100.00%	-
Tax	-314,449	-72,229	-154,557	-153,840	-228,891	-142,180	-122,005	87.65%
YoY %	-335.35%	53.27%	-0.47%	32.79%	-60.99%	-16.54%	-	-
Horiz. %	257.73%	59.20%	126.68%	126.09%	187.61%	116.54%	100.00%	-
NP	515,239	955,083	629,624	536,121	620,202	614,479	403,875	17.57%
YoY %	-46.05%	51.69%	17.44%	-13.56%	0.93%	52.15%	-	-
Horiz. %	127.57%	236.48%	155.90%	132.74%	153.56%	152.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	467,235	891,387	610,758	584,839	599,242	635,846	455,011	1.77%
YoY %	-47.58%	45.95%	4.43%	-2.40%	-5.76%	39.74%	-	-
Horiz. %	102.69%	195.90%	134.23%	128.53%	131.70%	139.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	37.90%	7.03%	19.71%	22.30%	26.96%	18.79%	23.20%	-
YoY %	439.12%	-64.33%	-11.61%	-17.28%	43.48%	-19.01%	-	-
Horiz. %	163.36%	30.30%	84.96%	96.12%	116.21%	80.99%	100.00%	-
Total Cost	4,845,198	4,110,025	4,077,572	4,214,599	4,193,220	4,038,421	4,326,558	7.81%
YoY %	17.89%	0.80%	-3.25%	0.51%	3.83%	-6.66%	-	-
Horiz. %	111.99%	95.00%	94.25%	97.41%	96.92%	93.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	23,538,064	22,933,743	21,161,474	21,759,450	20,865,731	19,613,218	19,549,065	13.14%
YoY %	2.64%	8.37%	-2.75%	4.28%	6.39%	0.33%	-	-
Horiz. %	120.41%	117.31%	108.25%	111.31%	106.74%	100.33%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Dividend
Div	1,057,890	692,339	688,178	-	1,207,108	682,198	688,953	32.99%
YoY %	52.80%	0.60%	0.00%	-	76.94%	-0.98%	-	-
Horiz. %	153.55%	100.49%	99.89%	-	175.21%	99.02%	100.00%	-
Div Payout %	226.42%	77.67%	112.68%	-	201.44%	107.29%	151.41%	-
YoY %	191.52%	-31.07%	0.00%	-	87.75%	-29.14%	-	-
Horiz. %	149.54%	51.30%	74.42%	-	133.04%	70.86%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Equity
Net Worth	23,538,064	22,933,743	21,161,474	21,759,450	20,865,731	19,613,218	19,549,065	13.14%
YoY %	2.64%	8.37%	-2.75%	4.28%	6.39%	0.33%	-	-
Horiz. %	120.41%	117.31%	108.25%	111.31%	106.74%	100.33%	100.00%	-
NOSH	8,815,754	8,654,242	8,602,225	8,600,573	8,622,202	8,527,486	8,611,923	1.56%
YoY %	1.87%	0.60%	0.02%	-0.25%	1.11%	-0.98%	-	-
Horiz. %	102.37%	100.49%	99.89%	99.87%	100.12%	99.02%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Ratio Analysis
NP Margin	9.61%	18.86%	13.38%	11.29%	12.88%	13.21%	8.54%	-
YoY %	-49.05%	40.96%	18.51%	-12.34%	-2.50%	54.68%	-	-
Horiz. %	112.53%	220.84%	156.67%	132.20%	150.82%	154.68%	100.00%	-
ROE	1.99%	3.89%	2.89%	2.69%	2.87%	3.24%	2.33%	-
YoY %	-48.84%	34.60%	7.43%	-6.27%	-11.42%	39.06%	-	-
Horiz. %	85.41%	166.95%	124.03%	115.45%	123.18%	139.06%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Per Share
RPS	60.81	58.53	54.72	55.24	55.83	54.56	54.93	6.99%
YoY %	3.90%	6.96%	-0.94%	-1.06%	2.33%	-0.67%	-	-
Horiz. %	110.70%	106.55%	99.62%	100.56%	101.64%	99.33%	100.00%	-
EPS	5.30	10.30	7.10	6.80	7.00	7.40	5.30	0.00%
YoY %	-48.54%	45.07%	4.41%	-2.86%	-5.41%	39.62%	-	-
Horiz. %	100.00%	194.34%	133.96%	128.30%	132.08%	139.62%	100.00%	-
DPS	12.00	8.00	8.00	0.00	14.00	8.00	8.00	30.94%
YoY %	50.00%	0.00%	0.00%	0.00%	75.00%	0.00%	-	-
Horiz. %	150.00%	100.00%	100.00%	0.00%	175.00%	100.00%	100.00%	-
NAPS	2.67	2.65	2.46	2.53	2.42	2.30	2.27	11.39%
YoY %	0.75%	7.72%	-2.77%	4.55%	5.22%	1.32%	-	-
Horiz. %	117.62%	116.74%	108.37%	111.45%	106.61%	101.32%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 8,600,573
RPS	58.37	55.16	51.26	51.73	52.42	50.67	51.51	8.66%
YoY %	5.82%	7.61%	-0.91%	-1.32%	3.45%	-1.63%	-	-
Horiz. %	113.32%	107.09%	99.51%	100.43%	101.77%	98.37%	100.00%	-
EPS	5.09	9.71	6.65	6.37	6.53	6.92	4.96	1.73%
YoY %	-47.58%	46.02%	4.40%	-2.45%	-5.64%	39.52%	-	-
Horiz. %	102.62%	195.77%	134.07%	128.43%	131.65%	139.52%	100.00%	-
DPS	11.52	7.54	7.49	0.00	13.15	7.43	7.50	33.02%
YoY %	52.79%	0.67%	0.00%	0.00%	76.99%	-0.93%	-	-
Horiz. %	153.60%	100.53%	99.87%	0.00%	175.33%	99.07%	100.00%	-
NAPS	2.5633	2.4975	2.3045	2.3696	2.2723	2.1359	2.1289	13.13%
YoY %	2.63%	8.37%	-2.75%	4.28%	6.39%	0.33%	-	-
Horiz. %	120.40%	117.31%	108.25%	111.31%	106.74%	100.33%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	-
Price	6.41	5.80	6.40	7.08	7.05	7.00	6.97	-
P/RPS	10.54	9.91	11.70	12.82	12.63	12.83	12.69	-11.61%
YoY %	6.36%	-15.30%	-8.74%	1.50%	-1.56%	1.10%	-	-
Horiz. %	83.06%	78.09%	92.20%	101.02%	99.53%	101.10%	100.00%	-
P/EPS	120.94	56.31	90.14	104.12	101.44	93.88	131.92	-5.61%
YoY %	114.78%	-37.53%	-13.43%	2.64%	8.05%	-28.84%	-	-
Horiz. %	91.68%	42.68%	68.33%	78.93%	76.90%	71.16%	100.00%	-
EY	0.83	1.78	1.11	0.96	0.99	1.07	0.76	6.03%
YoY %	-53.37%	60.36%	15.63%	-3.03%	-7.48%	40.79%	-	-
Horiz. %	109.21%	234.21%	146.05%	126.32%	130.26%	140.79%	100.00%	-
DY	1.87	1.38	1.25	0.00	1.99	1.14	1.15	38.15%
YoY %	35.51%	10.40%	0.00%	0.00%	74.56%	-0.87%	-	-
Horiz. %	162.61%	120.00%	108.70%	0.00%	173.04%	99.13%	100.00%	-
P/NAPS	2.40	2.19	2.60	2.80	2.91	3.04	3.07	-15.09%
YoY %	9.59%	-15.77%	-7.14%	-3.78%	-4.28%	-0.98%	-	-
Horiz. %	78.18%	71.34%	84.69%	91.21%	94.79%	99.02%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Price Multiplier on Announcement Date
Date	17/02/16	27/11/15	20/08/15	19/05/15	25/02/15	24/11/14	27/08/14	-
Price	5.90	6.14	5.80	6.75	7.17	7.19	6.94	-
P/RPS	9.70	10.49	10.60	12.22	12.84	13.18	12.63	-16.09%
YoY %	-7.53%	-1.04%	-13.26%	-4.83%	-2.58%	4.35%	-	-
Horiz. %	76.80%	83.06%	83.93%	96.75%	101.66%	104.35%	100.00%	-
P/EPS	111.32	59.61	81.69	99.26	103.17	96.43	131.35	-10.41%
YoY %	86.75%	-27.03%	-17.70%	-3.79%	6.99%	-26.59%	-	-
Horiz. %	84.75%	45.38%	62.19%	75.57%	78.55%	73.41%	100.00%	-
EY	0.90	1.68	1.22	1.01	0.97	1.04	0.76	11.89%
YoY %	-46.43%	37.70%	20.79%	4.12%	-6.73%	36.84%	-	-
Horiz. %	118.42%	221.05%	160.53%	132.89%	127.63%	136.84%	100.00%	-
DY	2.03	1.30	1.38	0.00	1.95	1.11	1.15	45.90%
YoY %	56.15%	-5.80%	0.00%	0.00%	75.68%	-3.48%	-	-
Horiz. %	176.52%	113.04%	120.00%	0.00%	169.57%	96.52%	100.00%	-
P/NAPS	2.21	2.32	2.36	2.67	2.96	3.13	3.06	-19.45%
YoY %	-4.74%	-1.69%	-11.61%	-9.80%	-5.43%	2.29%	-	-
Horiz. %	72.22%	75.82%	77.12%	87.25%	96.73%	102.29%	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