[AXIATA] YoY Annualized Quarter Result on 31-Mar-2017 [#1]

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Annualized Quarter Result
Revenue	24,146,336	23,797,748	22,992,996	23,523,888	20,035,364	19,002,880	18,060,088	4.95%
YoY %	1.46%	3.50%	-2.26%	17.41%	5.43%	5.22%	-	-
Horiz. %	133.70%	131.77%	127.31%	130.25%	110.94%	105.22%	100.00%	-
PBT	2,447,544	3,907,168	166,700	1,569,316	2,208,384	2,759,844	4,059,876	-8.08%
YoY %	-37.36%	2,243.83%	-89.38%	-28.94%	-19.98%	-32.02%	-	-
Horiz. %	60.29%	96.24%	4.11%	38.65%	54.40%	67.98%	100.00%	-
Tax	-854,344	-772,312	-544,128	-521,188	-603,584	-615,360	-1,140,012	-4.68%
YoY %	-10.62%	-41.94%	-4.40%	13.65%	1.91%	46.02%	-	-
Horiz. %	74.94%	67.75%	47.73%	45.72%	52.95%	53.98%	100.00%	-
NP	1,593,200	3,134,856	-377,428	1,048,128	1,604,800	2,144,484	2,919,864	-9.59%
YoY %	-49.18%	930.58%	-136.01%	-34.69%	-25.17%	-26.56%	-	-
Horiz. %	54.56%	107.36%	-12.93%	35.90%	54.96%	73.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	752,424	2,836,212	-589,632	956,064	1,473,024	2,339,356	2,699,512	-19.16%
YoY %	-73.47%	581.01%	-161.67%	-35.10%	-37.03%	-13.34%	-	-
Horiz. %	27.87%	105.06%	-21.84%	35.42%	54.57%	86.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	34.91%	19.77%	326.41%	33.21%	27.33%	22.30%	28.08%	-
YoY %	76.58%	-93.94%	882.87%	21.51%	22.56%	-20.58%	-	-
Horiz. %	124.32%	70.41%	1,162.43%	118.27%	97.33%	79.42%	100.00%	-
Total Cost	22,553,136	20,662,892	23,370,424	22,475,760	18,430,564	16,858,396	15,140,224	6.86%
YoY %	9.15%	-11.59%	3.98%	21.95%	9.33%	11.35%	-	-
Horiz. %	148.96%	136.48%	154.36%	148.45%	121.73%	111.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	15,578,341	16,873,451	23,344,977	25,229,465	22,884,480	21,759,450	20,331,768	-4.33%
YoY %	-7.68%	-27.72%	-7.47%	10.25%	5.17%	7.02%	-	-
Horiz. %	76.62%	82.99%	114.82%	124.09%	112.56%	107.02%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Equity
Net Worth	15,578,341	16,873,451	23,344,977	25,229,465	22,884,480	21,759,450	20,331,768	-4.33%
YoY %	-7.68%	-27.72%	-7.47%	10.25%	5.17%	7.02%	-	-
Horiz. %	76.62%	82.99%	114.82%	124.09%	112.56%	107.02%	100.00%	-
NOSH	9,164,144	9,072,740	9,048,947	8,852,444	8,768,000	8,600,573	8,542,759	1.17%
YoY %	1.01%	0.26%	2.22%	0.96%	1.95%	0.68%	-	-
Horiz. %	107.27%	106.20%	105.93%	103.63%	102.64%	100.68%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Ratio Analysis
NP Margin	6.60%	13.17%	-1.64%	4.46%	8.01%	11.29%	16.17%	-
YoY %	-49.89%	903.05%	-136.77%	-44.32%	-29.05%	-30.18%	-	-
Horiz. %	40.82%	81.45%	-10.14%	27.58%	49.54%	69.82%	100.00%	-
ROE	4.83%	16.81%	-2.53%	3.79%	6.44%	10.75%	13.28%	-
YoY %	-71.27%	764.43%	-166.75%	-41.15%	-40.09%	-19.05%	-	-
Horiz. %	36.37%	126.58%	-19.05%	28.54%	48.49%	80.95%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Per Share
RPS	263.50	262.33	254.11	265.73	228.51	220.95	211.41	3.73%
YoY %	0.45%	3.23%	-4.37%	16.29%	3.42%	4.51%	-	-
Horiz. %	124.64%	124.09%	120.20%	125.69%	108.09%	104.51%	100.00%	-
EPS	8.40	31.20	-6.40	10.80	16.80	27.20	31.60	-19.79%
YoY %	-73.08%	587.50%	-159.26%	-35.71%	-38.24%	-13.92%	-	-
Horiz. %	26.58%	98.73%	-20.25%	34.18%	53.16%	86.08%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.70	1.86	2.58	2.85	2.61	2.53	2.38	-5.44%
YoY %	-8.60%	-27.91%	-9.47%	9.20%	3.16%	6.30%	-	-
Horiz. %	71.43%	78.15%	108.40%	119.75%	109.66%	106.30%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Adjusted Per Share Value based on latest NOSH - 8,852,444
RPS	262.95	259.16	250.39	256.17	218.18	206.94	196.67	4.95%
YoY %	1.46%	3.50%	-2.26%	17.41%	5.43%	5.22%	-	-
Horiz. %	133.70%	131.77%	127.31%	130.25%	110.94%	105.22%	100.00%	-
EPS	8.19	30.89	-6.42	10.41	16.04	25.48	29.40	-19.16%
YoY %	-73.49%	581.15%	-161.67%	-35.10%	-37.05%	-13.33%	-	-
Horiz. %	27.86%	105.07%	-21.84%	35.41%	54.56%	86.67%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.6965	1.8375	2.5422	2.7475	2.4921	2.3696	2.2141	-4.33%
YoY %	-7.67%	-27.72%	-7.47%	10.25%	5.17%	7.02%	-	-
Horiz. %	76.62%	82.99%	114.82%	124.09%	112.56%	107.02%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/20	29/03/19	30/03/18	31/03/17	31/03/16	31/03/15	31/03/14	-
Price	3.28	4.15	5.45	5.06	5.89	7.08	6.67	-
P/RPS	1.24	1.58	2.14	1.90	2.58	3.20	3.16	-14.42%
YoY %	-21.52%	-26.17%	12.63%	-26.36%	-19.37%	1.27%	-	-
Horiz. %	39.24%	50.00%	67.72%	60.13%	81.65%	101.27%	100.00%	-
P/EPS	39.95	13.27	-83.64	46.85	35.06	26.03	21.11	11.20%
YoY %	201.06%	115.87%	-278.53%	33.63%	34.69%	23.31%	-	-
Horiz. %	189.25%	62.86%	-396.21%	221.93%	166.08%	123.31%	100.00%	-
EY	2.50	7.53	-1.20	2.13	2.85	3.84	4.74	-10.10%
YoY %	-66.80%	727.50%	-156.34%	-25.26%	-25.78%	-18.99%	-	-
Horiz. %	52.74%	158.86%	-25.32%	44.94%	60.13%	81.01%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.93	2.23	2.11	1.78	2.26	2.80	2.80	-6.00%
YoY %	-13.45%	5.69%	18.54%	-21.24%	-19.29%	0.00%	-	-
Horiz. %	68.93%	79.64%	75.36%	63.57%	80.71%	100.00%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Price Multiplier on Announcement Date
Date	21/05/20	28/05/19	22/05/18	25/05/17	25/05/16	19/05/15	27/05/14	-
Price	3.77	4.54	5.07	4.98	5.40	6.75	6.89	-
P/RPS	1.43	1.73	2.00	1.87	2.36	3.06	3.26	-12.82%
YoY %	-17.34%	-13.50%	6.95%	-20.76%	-22.88%	-6.13%	-	-
Horiz. %	43.87%	53.07%	61.35%	57.36%	72.39%	93.87%	100.00%	-
P/EPS	45.91	14.52	-77.80	46.11	32.14	24.82	21.80	13.20%
YoY %	216.18%	118.66%	-268.73%	43.47%	29.49%	13.85%	-	-
Horiz. %	210.60%	66.61%	-356.88%	211.51%	147.43%	113.85%	100.00%	-
EY	2.18	6.89	-1.29	2.17	3.11	4.03	4.59	-11.66%
YoY %	-68.36%	634.11%	-159.45%	-30.23%	-22.83%	-12.20%	-	-
Horiz. %	47.49%	150.11%	-28.10%	47.28%	67.76%	87.80%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	2.22	2.44	1.97	1.75	2.07	2.67	2.89	-4.29%
YoY %	-9.02%	23.86%	12.57%	-15.46%	-22.47%	-7.61%	-	-
Horiz. %	76.82%	84.43%	68.17%	60.55%	71.63%	92.39%	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