[AXIATA] QoQ TTM Result on 31-Dec-2016 [#4]

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
TTM Result
Revenue	23,930,728	23,185,992	22,437,523	21,565,392	21,136,407	20,744,483	20,141,582	12.16%
YoY %	3.21%	3.34%	4.04%	2.03%	1.89%	2.99%	-	-
Horiz. %	118.81%	115.12%	111.40%	107.07%	104.94%	102.99%	100.00%	-
PBT	1,252,011	1,141,506	979,811	1,139,578	2,242,908	2,818,672	3,193,277	-46.40%
YoY %	9.68%	16.50%	-14.02%	-49.19%	-20.43%	-11.73%	-	-
Horiz. %	39.21%	35.75%	30.68%	35.69%	70.24%	88.27%	100.00%	-
Tax	-463,892	-376,709	-461,823	-482,422	-798,451	-714,882	-692,131	-23.39%
YoY %	-23.14%	18.43%	4.27%	39.58%	-11.69%	-3.29%	-	-
Horiz. %	67.02%	54.43%	66.72%	69.70%	115.36%	103.29%	100.00%	-
NP	788,119	764,797	517,988	657,156	1,444,457	2,103,790	2,501,146	-53.66%
YoY %	3.05%	47.65%	-21.18%	-54.50%	-31.34%	-15.89%	-	-
Horiz. %	31.51%	30.58%	20.71%	26.27%	57.75%	84.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	575,259	593,283	375,012	504,252	1,280,983	1,915,812	2,337,636	-60.69%
YoY %	-3.04%	58.20%	-25.63%	-60.64%	-33.14%	-18.04%	-	-
Horiz. %	24.61%	25.38%	16.04%	21.57%	54.80%	81.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	37.05%	33.00%	47.13%	42.33%	35.60%	25.36%	21.67%	-
YoY %	12.27%	-29.98%	11.34%	18.90%	40.38%	17.03%	-	-
Horiz. %	170.97%	152.28%	217.49%	195.34%	164.28%	117.03%	100.00%	-
Total Cost	23,142,609	22,421,195	21,919,535	20,908,236	19,691,950	18,640,693	17,640,436	19.82%
YoY %	3.22%	2.29%	4.84%	6.18%	5.64%	5.67%	-	-
Horiz. %	131.19%	127.10%	124.26%	118.52%	111.63%	105.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	24,648,512	25,789,649	25,229,465	23,256,414	23,178,686	23,031,954	22,884,480	5.07%
YoY %	-4.42%	2.22%	8.48%	0.34%	0.64%	0.64%	-	-
Horiz. %	107.71%	112.69%	110.25%	101.63%	101.29%	100.64%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Dividend
Div	717,732	717,732	715,125	715,125	1,507,733	2,200,072	2,438,407	-55.71%
YoY %	0.00%	0.36%	0.00%	-52.57%	-31.47%	-9.77%	-	-
Horiz. %	29.43%	29.43%	29.33%	29.33%	61.83%	90.23%	100.00%	-
Div Payout %	124.77%	120.98%	190.69%	141.82%	117.70%	114.84%	104.31%	-
YoY %	3.13%	-36.56%	34.46%	20.49%	2.49%	10.09%	-	-
Horiz. %	119.61%	115.98%	182.81%	135.96%	112.84%	110.09%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Equity
Net Worth	24,648,512	25,789,649	25,229,465	23,256,414	23,178,686	23,031,954	22,884,480	5.07%
YoY %	-4.42%	2.22%	8.48%	0.34%	0.64%	0.64%	-	-
Horiz. %	107.71%	112.69%	110.25%	101.63%	101.29%	100.64%	100.00%	-
NOSH	8,834,592	9,049,000	8,852,444	8,842,742	8,846,827	8,996,857	8,768,000	0.50%
YoY %	-2.37%	2.22%	0.11%	-0.05%	-1.67%	2.61%	-	-
Horiz. %	100.76%	103.20%	100.96%	100.85%	100.90%	102.61%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Ratio Analysis
NP Margin	3.29%	3.30%	2.31%	3.05%	6.83%	10.14%	12.42%	-
YoY %	-0.30%	42.86%	-24.26%	-55.34%	-32.64%	-18.36%	-	-
Horiz. %	26.49%	26.57%	18.60%	24.56%	54.99%	81.64%	100.00%	-
ROE	2.33%	2.30%	1.49%	2.17%	5.53%	8.32%	10.21%	-
YoY %	1.30%	54.36%	-31.34%	-60.76%	-33.53%	-18.51%	-	-
Horiz. %	22.82%	22.53%	14.59%	21.25%	54.16%	81.49%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Per Share
RPS	270.88	256.23	253.46	243.88	238.92	230.57	229.72	11.60%
YoY %	5.72%	1.09%	3.93%	2.08%	3.62%	0.37%	-	-
Horiz. %	117.92%	111.54%	110.33%	106.16%	104.00%	100.37%	100.00%	-
EPS	6.51	6.56	4.24	5.70	14.48	21.29	26.66	-60.89%
YoY %	-0.76%	54.72%	-25.61%	-60.64%	-31.99%	-20.14%	-	-
Horiz. %	24.42%	24.61%	15.90%	21.38%	54.31%	79.86%	100.00%	-
DPS	8.12	7.93	8.00	8.00	17.00	24.45	28.00	-56.15%
YoY %	2.40%	-0.88%	0.00%	-52.94%	-30.47%	-12.68%	-	-
Horiz. %	29.00%	28.32%	28.57%	28.57%	60.71%	87.32%	100.00%	-
NAPS	2.79	2.85	2.85	2.63	2.62	2.56	2.61	4.54%
YoY %	-2.11%	0.00%	8.37%	0.38%	2.34%	-1.92%	-	-
Horiz. %	106.90%	109.20%	109.20%	100.77%	100.38%	98.08%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Adjusted Per Share Value based on latest NOSH - 8,842,742
RPS	260.60	252.49	244.34	234.85	230.17	225.91	219.34	12.16%
YoY %	3.21%	3.34%	4.04%	2.03%	1.89%	3.00%	-	-
Horiz. %	118.81%	115.11%	111.40%	107.07%	104.94%	103.00%	100.00%	-
EPS	6.26	6.46	4.08	5.49	13.95	20.86	25.46	-60.71%
YoY %	-3.10%	58.33%	-25.68%	-60.65%	-33.13%	-18.07%	-	-
Horiz. %	24.59%	25.37%	16.03%	21.56%	54.79%	81.93%	100.00%	-
DPS	7.82	7.82	7.79	7.79	16.42	23.96	26.55	-55.69%
YoY %	0.00%	0.39%	0.00%	-52.56%	-31.47%	-9.76%	-	-
Horiz. %	29.45%	29.45%	29.34%	29.34%	61.85%	90.24%	100.00%	-
NAPS	2.6842	2.8085	2.7475	2.5326	2.5241	2.5082	2.4921	5.07%
YoY %	-4.43%	2.22%	8.49%	0.34%	0.63%	0.65%	-	-
Horiz. %	107.71%	112.70%	110.25%	101.63%	101.28%	100.65%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	-
Price	5.24	4.83	5.06	4.72	5.22	5.63	5.89	-
P/RPS	1.93	1.89	2.00	1.94	2.18	2.44	2.56	-17.15%
YoY %	2.12%	-5.50%	3.09%	-11.01%	-10.66%	-4.69%	-	-
Horiz. %	75.39%	73.83%	78.12%	75.78%	85.16%	95.31%	100.00%	-
P/EPS	80.47	73.67	119.45	82.77	36.05	26.44	22.09	136.56%
YoY %	9.23%	-38.33%	44.32%	129.60%	36.35%	19.69%	-	-
Horiz. %	364.28%	333.50%	540.74%	374.69%	163.20%	119.69%	100.00%	-
EY	1.24	1.36	0.84	1.21	2.77	3.78	4.53	-57.80%
YoY %	-8.82%	61.90%	-30.58%	-56.32%	-26.72%	-16.56%	-	-
Horiz. %	27.37%	30.02%	18.54%	26.71%	61.15%	83.44%	100.00%	-
DY	1.55	1.64	1.58	1.69	3.26	4.34	4.75	-52.56%
YoY %	-5.49%	3.80%	-6.51%	-48.16%	-24.88%	-8.63%	-	-
Horiz. %	32.63%	34.53%	33.26%	35.58%	68.63%	91.37%	100.00%	-
P/NAPS	1.88	1.69	1.78	1.79	1.99	2.20	2.26	-11.53%
YoY %	11.24%	-5.06%	-0.56%	-10.05%	-9.55%	-2.65%	-	-
Horiz. %	83.19%	74.78%	78.76%	79.20%	88.05%	97.35%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Announcement Date
Date	23/11/17	30/08/17	25/05/17	23/02/17	24/11/16	25/08/16	25/05/16	-
Price	5.30	4.93	4.98	4.53	4.31	5.49	5.40	-
P/RPS	1.96	1.92	1.96	1.86	1.80	2.38	2.35	-11.38%
YoY %	2.08%	-2.04%	5.38%	3.33%	-24.37%	1.28%	-	-
Horiz. %	83.40%	81.70%	83.40%	79.15%	76.60%	101.28%	100.00%	-
P/EPS	81.40	75.19	117.56	79.44	29.77	25.78	20.25	152.59%
YoY %	8.26%	-36.04%	47.99%	166.85%	15.48%	27.31%	-	-
Horiz. %	401.98%	371.31%	580.54%	392.30%	147.01%	127.31%	100.00%	-
EY	1.23	1.33	0.85	1.26	3.36	3.88	4.94	-60.38%
YoY %	-7.52%	56.47%	-32.54%	-62.50%	-13.40%	-21.46%	-	-
Horiz. %	24.90%	26.92%	17.21%	25.51%	68.02%	78.54%	100.00%	-
DY	1.53	1.61	1.61	1.77	3.94	4.45	5.19	-55.67%
YoY %	-4.97%	0.00%	-9.04%	-55.08%	-11.46%	-14.26%	-	-
Horiz. %	29.48%	31.02%	31.02%	34.10%	75.92%	85.74%	100.00%	-
P/NAPS	1.90	1.73	1.75	1.72	1.65	2.14	2.07	-5.54%
YoY %	9.83%	-1.14%	1.74%	4.24%	-22.90%	3.38%	-	-
Horiz. %	91.79%	83.57%	84.54%	83.09%	79.71%	103.38%	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