[AXIATA] YoY Annualized Quarter Result on 30-Jun-2017 [#2]

Stock

[AXIATA] AXIATA GROUP BERHAD

Announcement Date

30-Aug-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

30-Jun-2017 [#2]

Profit Trend

QoQ- 35.18%

YoY- 15.98%

Quarter Report

2Q17_Financial_Results_(Unaudited).pdf

Latest QR

Upcoming QR

AXIATA's Result

AXIATA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Annualized Quarter Result
Revenue	23,657,996	24,206,102	23,230,628	23,879,076	20,637,876	18,915,832	18,490,910	4.18%
YoY %	-2.26%	4.20%	-2.72%	15.71%	9.10%	2.30%	-	-
Horiz. %	127.94%	130.91%	125.63%	129.14%	111.61%	102.30%	100.00%	-
PBT	2,035,392	3,228,526	-6,033,046	1,927,202	1,923,344	2,948,282	3,081,700	-6.67%
YoY %	-36.96%	153.51%	-413.05%	0.20%	-34.76%	-4.33%	-	-
Horiz. %	66.05%	104.76%	-195.77%	62.54%	62.41%	95.67%	100.00%	-
Tax	-925,824	-1,086,100	-791,018	-444,982	-656,408	-616,792	-814,016	2.16%
YoY %	14.76%	-37.30%	-77.76%	32.21%	-6.42%	24.23%	-	-
Horiz. %	113.74%	133.42%	97.17%	54.67%	80.64%	75.77%	100.00%	-
NP	1,109,568	2,142,426	-6,824,064	1,482,220	1,266,936	2,331,490	2,267,684	-11.22%
YoY %	-48.21%	131.40%	-560.39%	16.99%	-45.66%	2.81%	-	-
Horiz. %	48.93%	94.48%	-300.93%	65.36%	55.87%	102.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	536,248	1,826,294	-7,009,430	1,292,442	1,114,380	2,391,194	2,259,780	-21.29%
YoY %	-70.64%	126.05%	-642.34%	15.98%	-53.40%	5.82%	-	-
Horiz. %	23.73%	80.82%	-310.18%	57.19%	49.31%	105.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	45.49%	33.64%	-	23.09%	34.13%	20.92%	26.41%	-
YoY %	35.23%	0.00%	-	-32.35%	63.15%	-20.79%	-	-
Horiz. %	172.25%	127.38%	-	87.43%	129.23%	79.21%	100.00%	-
Total Cost	22,548,428	22,063,676	30,054,692	22,396,856	19,370,940	16,584,342	16,223,226	5.63%
YoY %	2.20%	-26.59%	34.19%	15.62%	16.80%	2.23%	-	-
Horiz. %	138.99%	136.00%	185.26%	138.05%	119.40%	102.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	16,134,201	17,202,124	20,180,594	25,579,581	22,641,370	21,159,487	19,454,401	-3.06%
YoY %	-6.21%	-14.76%	-21.11%	12.98%	7.00%	8.76%	-	-
Horiz. %	82.93%	88.42%	103.73%	131.48%	116.38%	108.76%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Dividend
Div	366,686	910,165	904,959	897,529	884,428	1,376,226	1,371,235	-19.71%
YoY %	-59.71%	0.58%	0.83%	1.48%	-35.74%	0.36%	-	-
Horiz. %	26.74%	66.38%	66.00%	65.45%	64.50%	100.36%	100.00%	-
Div Payout %	68.38%	49.84%	0.00%	69.44%	79.37%	57.55%	60.68%	-
YoY %	37.20%	0.00%	0.00%	-12.51%	37.91%	-5.16%	-	-
Horiz. %	112.69%	82.14%	0.00%	114.44%	130.80%	94.84%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Equity
Net Worth	16,134,201	17,202,124	20,180,594	25,579,581	22,641,370	21,159,487	19,454,401	-3.06%
YoY %	-6.21%	-14.76%	-21.11%	12.98%	7.00%	8.76%	-	-
Horiz. %	82.93%	88.42%	103.73%	131.48%	116.38%	108.76%	100.00%	-
NOSH	9,169,041	9,128,638	9,049,739	8,975,291	8,844,285	8,601,417	8,570,221	1.13%
YoY %	0.44%	0.87%	0.83%	1.48%	2.82%	0.36%	-	-
Horiz. %	106.99%	106.52%	105.60%	104.73%	103.20%	100.36%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Ratio Analysis
NP Margin	4.69%	8.85%	-29.38%	6.21%	6.14%	12.33%	12.26%	-
YoY %	-47.01%	130.12%	-573.11%	1.14%	-50.20%	0.57%	-	-
Horiz. %	38.25%	72.19%	-239.64%	50.65%	50.08%	100.57%	100.00%	-
ROE	3.32%	10.62%	-34.73%	5.05%	4.92%	11.30%	11.62%	-
YoY %	-68.74%	130.58%	-787.72%	2.64%	-56.46%	-2.75%	-	-
Horiz. %	28.57%	91.39%	-298.88%	43.46%	42.34%	97.25%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Per Share
RPS	258.07	265.95	256.70	266.05	233.35	219.92	215.76	3.02%
YoY %	-2.96%	3.60%	-3.51%	14.01%	6.11%	1.93%	-	-
Horiz. %	119.61%	123.26%	118.97%	123.31%	108.15%	101.93%	100.00%	-
EPS	5.80	20.00	-77.40	14.40	12.60	27.80	26.40	-22.30%
YoY %	-71.00%	125.84%	-637.50%	14.29%	-54.68%	5.30%	-	-
Horiz. %	21.97%	75.76%	-293.18%	54.55%	47.73%	105.30%	100.00%	-
DPS	4.00	10.00	10.00	10.00	10.00	16.00	16.00	-20.61%
YoY %	-60.00%	0.00%	0.00%	0.00%	-37.50%	0.00%	-	-
Horiz. %	25.00%	62.50%	62.50%	62.50%	62.50%	100.00%	100.00%	-
NAPS	1.76	1.89	2.23	2.85	2.56	2.46	2.27	-4.14%
YoY %	-6.88%	-15.25%	-21.75%	11.33%	4.07%	8.37%	-	-
Horiz. %	77.53%	83.26%	98.24%	125.55%	112.78%	108.37%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 9,049,000
RPS	257.63	263.60	252.98	260.04	224.74	205.99	201.36	4.18%
YoY %	-2.26%	4.20%	-2.71%	15.71%	9.10%	2.30%	-	-
Horiz. %	127.94%	130.91%	125.64%	129.14%	111.61%	102.30%	100.00%	-
EPS	5.84	19.89	-76.33	14.07	12.14	26.04	24.61	-21.29%
YoY %	-70.64%	126.06%	-642.50%	15.90%	-53.38%	5.81%	-	-
Horiz. %	23.73%	80.82%	-310.16%	57.17%	49.33%	105.81%	100.00%	-
DPS	3.99	9.91	9.85	9.77	9.63	14.99	14.93	-19.72%
YoY %	-59.74%	0.61%	0.82%	1.45%	-35.76%	0.40%	-	-
Horiz. %	26.72%	66.38%	65.97%	65.44%	64.50%	100.40%	100.00%	-
NAPS	1.757	1.8733	2.1977	2.7856	2.4656	2.3043	2.1186	-3.06%
YoY %	-6.21%	-14.76%	-21.10%	12.98%	7.00%	8.77%	-	-
Horiz. %	82.93%	88.42%	103.73%	131.48%	116.38%	108.77%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	-
Price	3.55	4.98	3.80	4.83	5.63	6.40	6.97	-
P/RPS	1.38	1.87	1.48	1.82	2.41	2.91	3.23	-13.20%
YoY %	-26.20%	26.35%	-18.68%	-24.48%	-17.18%	-9.91%	-	-
Horiz. %	42.72%	57.89%	45.82%	56.35%	74.61%	90.09%	100.00%	-
P/EPS	60.69	24.82	-4.91	33.54	44.68	23.02	26.43	14.84%
YoY %	144.52%	605.50%	-114.64%	-24.93%	94.09%	-12.90%	-	-
Horiz. %	229.63%	93.91%	-18.58%	126.90%	169.05%	87.10%	100.00%	-
EY	1.65	4.03	-20.38	2.98	2.24	4.34	3.78	-12.89%
YoY %	-59.06%	119.77%	-783.89%	33.04%	-48.39%	14.81%	-	-
Horiz. %	43.65%	106.61%	-539.15%	78.84%	59.26%	114.81%	100.00%	-
DY	1.13	2.01	2.63	2.07	1.78	2.50	2.30	-11.16%
YoY %	-43.78%	-23.57%	27.05%	16.29%	-28.80%	8.70%	-	-
Horiz. %	49.13%	87.39%	114.35%	90.00%	77.39%	108.70%	100.00%	-
P/NAPS	2.02	2.63	1.70	1.69	2.20	2.60	3.07	-6.73%
YoY %	-23.19%	54.71%	0.59%	-23.18%	-15.38%	-15.31%	-	-
Horiz. %	65.80%	85.67%	55.37%	55.05%	71.66%	84.69%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Announcement Date
Date	27/08/20	29/08/19	24/08/18	30/08/17	25/08/16	20/08/15	27/08/14	-
Price	3.13	5.03	4.63	4.93	5.49	5.80	6.94	-
P/RPS	1.21	1.89	1.80	1.85	2.35	2.64	3.22	-15.03%
YoY %	-35.98%	5.00%	-2.70%	-21.28%	-10.98%	-18.01%	-	-
Horiz. %	37.58%	58.70%	55.90%	57.45%	72.98%	81.99%	100.00%	-
P/EPS	53.51	25.07	-5.98	34.24	43.57	20.86	26.32	12.54%
YoY %	113.44%	519.23%	-117.46%	-21.41%	108.87%	-20.74%	-	-
Horiz. %	203.31%	95.25%	-22.72%	130.09%	165.54%	79.26%	100.00%	-
EY	1.87	3.99	-16.73	2.92	2.30	4.79	3.80	-11.13%
YoY %	-53.13%	123.85%	-672.95%	26.96%	-51.98%	26.05%	-	-
Horiz. %	49.21%	105.00%	-440.26%	76.84%	60.53%	126.05%	100.00%	-
DY	1.28	1.99	2.16	2.03	1.82	2.76	2.31	-9.36%
YoY %	-35.68%	-7.87%	6.40%	11.54%	-34.06%	19.48%	-	-
Horiz. %	55.41%	86.15%	93.51%	87.88%	78.79%	119.48%	100.00%	-
P/NAPS	1.78	2.66	2.08	1.73	2.14	2.36	3.06	-8.62%
YoY %	-33.08%	27.88%	20.23%	-19.16%	-9.32%	-22.88%	-	-
Horiz. %	58.17%	86.93%	67.97%	56.54%	69.93%	77.12%	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