[AXIATA] YoY Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[AXIATA] AXIATA GROUP BERHAD
Announcement Date
03-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -3.13%
YoY- 1.46%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 21,565,392 19,883,460 18,711,777 18,370,841 17,651,617 16,290,420 15,620,674 5.51%
PBT 1,139,580 3,331,142 3,146,600 3,533,039 3,761,794 3,576,599 3,205,738 -15.82%
Tax -482,422 -695,074 -778,079 -794,462 -882,217 -864,349 -1,089,158 -12.68%
NP 657,158 2,636,068 2,368,521 2,738,577 2,879,577 2,712,250 2,116,580 -17.69%
-
NP to SH 504,254 2,554,220 2,364,976 2,550,021 2,513,285 2,345,628 1,770,379 -18.87%
-
Tax Rate 42.33% 20.87% 24.73% 22.49% 23.45% 24.17% 33.98% -
Total Cost 20,908,234 17,247,392 16,343,256 15,632,264 14,772,040 13,578,170 13,504,094 7.55%
-
Net Worth 23,266,458 23,117,856 20,743,684 19,615,545 19,771,174 19,602,747 18,715,435 3.69%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 707,724 1,731,674 1,885,789 1,876,269 2,932,165 1,591,676 843,037 -2.87%
Div Payout % 140.35% 67.80% 79.74% 73.58% 116.67% 67.86% 47.62% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 23,266,458 23,117,856 20,743,684 19,615,545 19,771,174 19,602,747 18,715,435 3.69%
NOSH 8,846,561 8,658,372 8,571,770 8,528,498 8,377,616 8,377,242 8,430,376 0.80%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 3.05% 13.26% 12.66% 14.91% 16.31% 16.65% 13.55% -
ROE 2.17% 11.05% 11.40% 13.00% 12.71% 11.97% 9.46% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 243.77 229.64 218.30 215.41 210.70 194.46 185.29 4.67%
EPS 5.70 29.50 27.60 29.90 30.00 28.00 21.00 -19.51%
DPS 8.00 20.00 22.00 22.00 35.00 19.00 10.00 -3.64%
NAPS 2.63 2.67 2.42 2.30 2.36 2.34 2.22 2.86%
Adjusted Per Share Value based on latest NOSH - 8,591,522
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 234.85 216.53 203.77 200.06 192.22 177.40 170.11 5.51%
EPS 5.49 27.82 25.75 27.77 27.37 25.54 19.28 -18.87%
DPS 7.71 18.86 20.54 20.43 31.93 17.33 9.18 -2.86%
NAPS 2.5337 2.5175 2.259 2.1361 2.1531 2.1347 2.0381 3.69%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 4.72 6.41 7.05 6.90 6.59 5.14 4.75 -
P/RPS 1.94 2.79 3.23 3.20 3.13 2.64 2.56 -4.51%
P/EPS 82.81 21.73 25.55 23.08 21.97 18.36 22.62 24.12%
EY 1.21 4.60 3.91 4.33 4.55 5.45 4.42 -19.40%
DY 1.69 3.12 3.12 3.19 5.31 3.70 2.11 -3.62%
P/NAPS 1.79 2.40 2.91 3.00 2.79 2.20 2.14 -2.93%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 17/02/16 25/02/15 03/03/14 21/02/13 23/02/12 23/02/11 -
Price 4.71 5.90 7.17 6.57 6.33 5.09 4.95 -
P/RPS 1.93 2.57 3.28 3.05 3.00 2.62 2.67 -5.26%
P/EPS 82.63 20.00 25.99 21.97 21.10 18.18 23.57 23.22%
EY 1.21 5.00 3.85 4.55 4.74 5.50 4.24 -18.84%
DY 1.70 3.39 3.07 3.35 5.53 3.73 2.02 -2.83%
P/NAPS 1.79 2.21 2.96 2.86 2.68 2.18 2.23 -3.59%

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