[AXIATA] YoY Annual (Unaudited) Result on 31-Dec-2016 [#4]

Stock
[AXIATA] AXIATA GROUP BERHAD
Announcement Date
23-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
YoY- -80.26%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 24,583,312 23,885,781 24,402,401 21,565,392 19,883,460 18,711,777 18,370,841 4.97%
PBT 2,872,201 -4,345,688 1,936,231 1,139,580 3,331,142 3,146,600 3,533,039 -3.39%
Tax -1,057,105 -901,552 -773,749 -482,422 -695,074 -778,079 -794,462 4.87%
NP 1,815,096 -5,247,240 1,162,482 657,158 2,636,068 2,368,521 2,738,577 -6.62%
-
NP to SH 1,457,550 -5,034,573 909,480 504,254 2,554,220 2,364,976 2,550,021 -8.89%
-
Tax Rate 36.80% - 39.96% 42.33% 20.87% 24.73% 22.49% -
Total Cost 22,768,216 29,133,021 23,239,919 20,908,234 17,247,392 16,343,256 15,632,264 6.46%
-
Net Worth 16,189,980 17,542,688 24,641,894 23,266,458 23,117,856 20,743,684 19,615,545 -3.14%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 868,953 863,500 767,238 707,724 1,731,674 1,885,789 1,876,269 -12.03%
Div Payout % 59.62% 0.00% 84.36% 140.35% 67.80% 79.74% 73.58% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 16,189,980 17,542,688 24,641,894 23,266,458 23,117,856 20,743,684 19,615,545 -3.14%
NOSH 9,163,573 9,071,017 9,047,951 8,846,561 8,658,372 8,571,770 8,528,498 1.20%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 7.38% -21.97% 4.76% 3.05% 13.26% 12.66% 14.91% -
ROE 9.00% -28.70% 3.69% 2.17% 11.05% 11.40% 13.00% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 268.76 262.79 270.35 243.77 229.64 218.30 215.41 3.75%
EPS 16.00 -55.60 10.10 5.70 29.50 27.60 29.90 -9.89%
DPS 9.50 9.50 8.50 8.00 20.00 22.00 22.00 -13.05%
NAPS 1.77 1.93 2.73 2.63 2.67 2.42 2.30 -4.26%
Adjusted Per Share Value based on latest NOSH - 8,842,742
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 267.71 260.11 265.74 234.85 216.53 203.77 200.06 4.97%
EPS 15.87 -54.83 9.90 5.49 27.82 25.75 27.77 -8.89%
DPS 9.46 9.40 8.36 7.71 18.86 20.54 20.43 -12.03%
NAPS 1.7631 1.9104 2.6835 2.5337 2.5175 2.259 2.1361 -3.14%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 4.14 3.93 5.49 4.72 6.41 7.05 6.90 -
P/RPS 1.54 1.50 2.03 1.94 2.79 3.23 3.20 -11.47%
P/EPS 25.98 -7.10 54.49 82.81 21.73 25.55 23.08 1.99%
EY 3.85 -14.09 1.84 1.21 4.60 3.91 4.33 -1.93%
DY 2.29 2.42 1.55 1.69 3.12 3.12 3.19 -5.37%
P/NAPS 2.34 2.04 2.01 1.79 2.40 2.91 3.00 -4.05%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 21/02/20 22/02/19 22/02/18 23/02/17 17/02/16 25/02/15 03/03/14 -
Price 4.25 4.25 5.67 4.71 5.90 7.17 6.57 -
P/RPS 1.58 1.62 2.10 1.93 2.57 3.28 3.05 -10.37%
P/EPS 26.67 -7.67 56.27 82.63 20.00 25.99 21.97 3.28%
EY 3.75 -13.03 1.78 1.21 5.00 3.85 4.55 -3.17%
DY 2.24 2.24 1.50 1.70 3.39 3.07 3.35 -6.48%
P/NAPS 2.40 2.20 2.08 1.79 2.21 2.96 2.86 -2.87%

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