[AXIATA] QoQ TTM Result on 31-Dec-2014 [#4]

Stock

[AXIATA] AXIATA GROUP BERHAD

Announcement Date

25-Feb-2015

Admission Sponsor

Sponsor

Financial Year

31-Dec-2014

Quarter

31-Dec-2014 [#4]

Profit Trend

QoQ- 1.01%

YoY- -7.26%

Quarter Report

4Q14 and FY14 Financial Results (Audited).pdf

Latest QR

Upcoming QR

AXIATA's Result

AXIATA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
TTM Result
Revenue	19,336,446	18,924,238	18,947,475	18,711,777	18,410,616	18,505,034	18,403,986	3.34%
YoY %	2.18%	-0.12%	1.26%	1.64%	-0.51%	0.55%	-	-
Horiz. %	105.07%	102.83%	102.95%	101.67%	100.04%	100.55%	100.00%	-
PBT	3,350,547	3,079,894	2,821,593	3,146,601	3,024,074	3,185,474	3,632,305	-5.23%
YoY %	8.79%	9.15%	-10.33%	4.05%	-5.07%	-12.30%	-	-
Horiz. %	92.24%	84.79%	77.68%	86.63%	83.25%	87.70%	100.00%	-
Tax	-609,517	-679,468	-646,916	-778,079	-689,427	-695,525	-838,968	-19.16%
YoY %	10.29%	-5.03%	16.86%	-12.86%	0.88%	17.10%	-	-
Horiz. %	72.65%	80.99%	77.11%	92.74%	82.18%	82.90%	100.00%	-
NP	2,741,030	2,400,426	2,174,677	2,368,522	2,334,647	2,489,949	2,793,337	-1.25%
YoY %	14.19%	10.38%	-8.18%	1.45%	-6.24%	-10.86%	-	-
Horiz. %	98.13%	85.93%	77.85%	84.79%	83.58%	89.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,686,226	2,430,685	2,274,938	2,364,977	2,341,367	2,420,568	2,610,334	1.92%
YoY %	10.51%	6.85%	-3.81%	1.01%	-3.27%	-7.27%	-	-
Horiz. %	102.91%	93.12%	87.15%	90.60%	89.70%	92.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.19%	22.06%	22.93%	24.73%	22.80%	21.83%	23.10%	-
YoY %	-17.54%	-3.79%	-7.28%	8.46%	4.44%	-5.50%	-	-
Horiz. %	78.74%	95.50%	99.26%	107.06%	98.70%	94.50%	100.00%	-
Total Cost	16,595,416	16,523,812	16,772,798	16,343,255	16,075,969	16,015,085	15,610,649	4.15%
YoY %	0.43%	-1.48%	2.63%	1.66%	0.38%	2.59%	-	-
Horiz. %	106.31%	105.85%	107.44%	104.69%	102.98%	102.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	22,933,743	21,161,474	21,759,450	20,865,731	19,613,218	19,549,065	20,331,768	8.35%
YoY %	8.37%	-2.75%	4.28%	6.39%	0.33%	-3.85%	-	-
Horiz. %	112.80%	104.08%	107.02%	102.63%	96.47%	96.15%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Dividend
Div	1,895,286	2,577,485	2,578,261	2,578,261	2,573,965	1,891,767	1,881,525	0.48%
YoY %	-26.47%	-0.03%	0.00%	0.17%	36.06%	0.54%	-	-
Horiz. %	100.73%	136.99%	137.03%	137.03%	136.80%	100.54%	100.00%	-
Div Payout %	70.56%	106.04%	113.33%	109.02%	109.93%	78.15%	72.08%	-
YoY %	-33.46%	-6.43%	3.95%	-0.83%	40.67%	8.42%	-	-
Horiz. %	97.89%	147.11%	157.23%	151.25%	152.51%	108.42%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Equity
Net Worth	22,933,743	21,161,474	21,759,450	20,865,731	19,613,218	19,549,065	20,331,768	8.35%
YoY %	8.37%	-2.75%	4.28%	6.39%	0.33%	-3.85%	-	-
Horiz. %	112.80%	104.08%	107.02%	102.63%	96.47%	96.15%	100.00%	-
NOSH	8,654,242	8,602,225	8,600,573	8,622,202	8,527,486	8,611,923	8,542,759	0.86%
YoY %	0.60%	0.02%	-0.25%	1.11%	-0.98%	0.81%	-	-
Horiz. %	101.30%	100.70%	100.68%	100.93%	99.82%	100.81%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Ratio Analysis
NP Margin	14.18%	12.68%	11.48%	12.66%	12.68%	13.46%	15.18%	-
YoY %	11.83%	10.45%	-9.32%	-0.16%	-5.79%	-11.33%	-	-
Horiz. %	93.41%	83.53%	75.63%	83.40%	83.53%	88.67%	100.00%	-
ROE	11.71%	11.49%	10.45%	11.33%	11.94%	12.38%	12.84%	-
YoY %	1.91%	9.95%	-7.77%	-5.11%	-3.55%	-3.58%	-	-
Horiz. %	91.20%	89.49%	81.39%	88.24%	92.99%	96.42%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Per Share
RPS	223.43	219.99	220.30	217.02	215.90	214.88	215.43	2.45%
YoY %	1.56%	-0.14%	1.51%	0.52%	0.47%	-0.26%	-	-
Horiz. %	103.71%	102.12%	102.26%	100.74%	100.22%	99.74%	100.00%	-
EPS	31.04	28.26	26.45	27.43	27.46	28.11	30.56	1.04%
YoY %	9.84%	6.84%	-3.57%	-0.11%	-2.31%	-8.02%	-	-
Horiz. %	101.57%	92.47%	86.55%	89.76%	89.86%	91.98%	100.00%	-
DPS	22.00	30.00	30.00	30.00	30.00	22.00	22.00	0.00%
YoY %	-26.67%	0.00%	0.00%	0.00%	36.36%	0.00%	-	-
Horiz. %	100.00%	136.36%	136.36%	136.36%	136.36%	100.00%	100.00%	-
NAPS	2.65	2.46	2.53	2.42	2.30	2.27	2.38	7.41%
YoY %	7.72%	-2.77%	4.55%	5.22%	1.32%	-4.62%	-	-
Horiz. %	111.34%	103.36%	106.30%	101.68%	96.64%	95.38%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Adjusted Per Share Value based on latest NOSH - 8,622,202
RPS	210.57	206.08	206.34	203.77	200.49	201.52	200.42	3.34%
YoY %	2.18%	-0.13%	1.26%	1.64%	-0.51%	0.55%	-	-
Horiz. %	105.06%	102.82%	102.95%	101.67%	100.03%	100.55%	100.00%	-
EPS	29.25	26.47	24.77	25.75	25.50	26.36	28.43	1.91%
YoY %	10.50%	6.86%	-3.81%	0.98%	-3.26%	-7.28%	-	-
Horiz. %	102.88%	93.11%	87.13%	90.57%	89.69%	92.72%	100.00%	-
DPS	20.64	28.07	28.08	28.08	28.03	20.60	20.49	0.48%
YoY %	-26.47%	-0.04%	0.00%	0.18%	36.07%	0.54%	-	-
Horiz. %	100.73%	136.99%	137.04%	137.04%	136.80%	100.54%	100.00%	-
NAPS	2.4975	2.3045	2.3696	2.2723	2.1359	2.1289	2.2141	8.35%
YoY %	8.37%	-2.75%	4.28%	6.39%	0.33%	-3.85%	-	-
Horiz. %	112.80%	104.08%	107.02%	102.63%	96.47%	96.15%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	-
Price	5.80	6.40	7.08	7.05	7.00	6.97	6.67	-
P/RPS	2.60	2.91	3.21	3.25	3.24	3.24	3.10	-11.05%
YoY %	-10.65%	-9.35%	-1.23%	0.31%	0.00%	4.52%	-	-
Horiz. %	83.87%	93.87%	103.55%	104.84%	104.52%	104.52%	100.00%	-
P/EPS	18.69	22.65	26.77	25.70	25.49	24.80	21.83	-9.82%
YoY %	-17.48%	-15.39%	4.16%	0.82%	2.78%	13.61%	-	-
Horiz. %	85.62%	103.76%	122.63%	117.73%	116.77%	113.61%	100.00%	-
EY	5.35	4.42	3.74	3.89	3.92	4.03	4.58	10.90%
YoY %	21.04%	18.18%	-3.86%	-0.77%	-2.73%	-12.01%	-	-
Horiz. %	116.81%	96.51%	81.66%	84.93%	85.59%	87.99%	100.00%	-
DY	3.79	4.69	4.24	4.26	4.29	3.16	3.30	9.65%
YoY %	-19.19%	10.61%	-0.47%	-0.70%	35.76%	-4.24%	-	-
Horiz. %	114.85%	142.12%	128.48%	129.09%	130.00%	95.76%	100.00%	-
P/NAPS	2.19	2.60	2.80	2.91	3.04	3.07	2.80	-15.09%
YoY %	-15.77%	-7.14%	-3.78%	-4.28%	-0.98%	9.64%	-	-
Horiz. %	78.21%	92.86%	100.00%	103.93%	108.57%	109.64%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Price Multiplier on Announcement Date
Date	27/11/15	20/08/15	19/05/15	25/02/15	24/11/14	27/08/14	27/05/14	-
Price	6.14	5.80	6.75	7.17	7.19	6.94	6.89	-
P/RPS	2.75	2.64	3.06	3.30	3.33	3.23	3.20	-9.60%
YoY %	4.17%	-13.73%	-7.27%	-0.90%	3.10%	0.94%	-	-
Horiz. %	85.94%	82.50%	95.62%	103.12%	104.06%	100.94%	100.00%	-
P/EPS	19.78	20.53	25.52	26.14	26.19	24.69	22.55	-8.35%
YoY %	-3.65%	-19.55%	-2.37%	-0.19%	6.08%	9.49%	-	-
Horiz. %	87.72%	91.04%	113.17%	115.92%	116.14%	109.49%	100.00%	-
EY	5.06	4.87	3.92	3.83	3.82	4.05	4.43	9.26%
YoY %	3.90%	24.23%	2.35%	0.26%	-5.68%	-8.58%	-	-
Horiz. %	114.22%	109.93%	88.49%	86.46%	86.23%	91.42%	100.00%	-
DY	3.58	5.17	4.44	4.18	4.17	3.17	3.19	7.98%
YoY %	-30.75%	16.44%	6.22%	0.24%	31.55%	-0.63%	-	-
Horiz. %	112.23%	162.07%	139.18%	131.03%	130.72%	99.37%	100.00%	-
P/NAPS	2.32	2.36	2.67	2.96	3.13	3.06	2.89	-13.61%
YoY %	-1.69%	-11.61%	-9.80%	-5.43%	2.29%	5.88%	-	-
Horiz. %	80.28%	81.66%	92.39%	102.42%	108.30%	105.88%	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