[AXIATA] QoQ Quarter Result on 31-Mar-2016 [#1]

Stock
[AXIATA] AXIATA GROUP BERHAD
Announcement Date
25-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -21.18%
YoY- -37.03%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 5,789,422 5,457,032 5,310,097 5,008,841 5,360,437 5,065,108 4,707,196 14.72%
PBT -273,642 451,548 409,576 552,096 829,688 1,027,312 784,181 -
Tax 1,580 -155,798 -177,308 -150,896 -314,449 -72,229 -154,557 -
NP -272,062 295,750 232,268 401,200 515,239 955,083 629,624 -
-
NP to SH -309,496 256,558 188,934 368,256 467,235 891,387 610,758 -
-
Tax Rate - 34.50% 43.29% 27.33% 37.90% 7.03% 19.71% -
Total Cost 6,061,484 5,161,282 5,077,829 4,607,641 4,845,198 4,110,025 4,077,572 30.09%
-
Net Worth 23,256,414 23,178,686 23,031,954 22,884,480 23,538,064 22,933,743 21,161,474 6.46%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 265,282 - 449,842 - 1,057,890 692,339 688,178 -46.87%
Div Payout % 0.00% - 238.10% - 226.42% 77.67% 112.68% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 23,256,414 23,178,686 23,031,954 22,884,480 23,538,064 22,933,743 21,161,474 6.46%
NOSH 8,842,742 8,846,827 8,996,857 8,768,000 8,815,754 8,654,242 8,602,225 1.84%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -4.70% 5.42% 4.37% 8.01% 9.61% 18.86% 13.38% -
ROE -1.33% 1.11% 0.82% 1.61% 1.99% 3.89% 2.89% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 65.47 61.68 59.02 57.13 60.81 58.53 54.72 12.64%
EPS -3.50 2.90 2.10 4.20 5.30 10.30 7.10 -
DPS 3.00 0.00 5.00 0.00 12.00 8.00 8.00 -47.84%
NAPS 2.63 2.62 2.56 2.61 2.67 2.65 2.46 4.53%
Adjusted Per Share Value based on latest NOSH - 8,768,000
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 63.05 59.43 57.83 54.55 58.37 55.16 51.26 14.72%
EPS -3.37 2.79 2.06 4.01 5.09 9.71 6.65 -
DPS 2.89 0.00 4.90 0.00 11.52 7.54 7.49 -46.84%
NAPS 2.5326 2.5241 2.5082 2.4921 2.5633 2.4975 2.3045 6.46%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 4.72 5.22 5.63 5.89 6.41 5.80 6.40 -
P/RPS 7.21 8.46 9.54 10.31 10.54 9.91 11.70 -27.47%
P/EPS -134.86 180.00 268.10 140.24 120.94 56.31 90.14 -
EY -0.74 0.56 0.37 0.71 0.83 1.78 1.11 -
DY 0.64 0.00 0.89 0.00 1.87 1.38 1.25 -35.87%
P/NAPS 1.79 1.99 2.20 2.26 2.40 2.19 2.60 -21.94%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 23/02/17 24/11/16 25/08/16 25/05/16 17/02/16 27/11/15 20/08/15 -
Price 4.71 4.31 5.49 5.40 5.90 6.14 5.80 -
P/RPS 7.19 6.99 9.30 9.45 9.70 10.49 10.60 -22.70%
P/EPS -134.57 148.62 261.43 128.57 111.32 59.61 81.69 -
EY -0.74 0.67 0.38 0.78 0.90 1.68 1.22 -
DY 0.64 0.00 0.91 0.00 2.03 1.30 1.38 -39.94%
P/NAPS 1.79 1.65 2.14 2.07 2.21 2.32 2.36 -16.76%

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