[AXIATA] YoY Quarter Result on 30-Jun-2014 [#2]

Stock
[AXIATA] AXIATA GROUP BERHAD
Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -32.58%
YoY- -29.43%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 6,058,566 5,310,097 4,707,196 4,730,433 4,629,385 4,416,613 4,048,759 6.94%
PBT 571,271 409,576 784,181 525,880 972,711 1,011,784 1,010,728 -9.06%
Tax -92,194 -177,308 -154,557 -122,005 -265,448 -243,173 -245,681 -15.05%
NP 479,077 232,268 629,624 403,875 707,263 768,611 765,047 -7.49%
-
NP to SH 407,205 188,934 610,758 455,011 644,777 666,638 663,051 -7.79%
-
Tax Rate 16.14% 43.29% 19.71% 23.20% 27.29% 24.03% 24.31% -
Total Cost 5,579,489 5,077,829 4,077,572 4,326,558 3,922,122 3,648,002 3,283,712 9.22%
-
Net Worth 25,789,649 23,031,954 21,161,474 19,549,065 19,173,632 19,249,171 18,648,309 5.54%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 452,450 449,842 688,178 688,953 678,712 666,638 331,525 5.31%
Div Payout % 111.11% 238.10% 112.68% 151.41% 105.26% 100.00% 50.00% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 25,789,649 23,031,954 21,161,474 19,549,065 19,173,632 19,249,171 18,648,309 5.54%
NOSH 9,049,000 8,996,857 8,602,225 8,611,923 8,483,908 8,332,975 8,288,137 1.47%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 7.91% 4.37% 13.38% 8.54% 15.28% 17.40% 18.90% -
ROE 1.58% 0.82% 2.89% 2.33% 3.36% 3.46% 3.56% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 66.95 59.02 54.72 54.93 54.57 53.00 48.85 5.38%
EPS 4.50 2.10 7.10 5.30 7.60 7.80 8.00 -9.13%
DPS 5.00 5.00 8.00 8.00 8.00 8.00 4.00 3.78%
NAPS 2.85 2.56 2.46 2.27 2.26 2.31 2.25 4.01%
Adjusted Per Share Value based on latest NOSH - 8,611,923
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 65.98 57.83 51.26 51.51 50.41 48.10 44.09 6.94%
EPS 4.43 2.06 6.65 4.96 7.02 7.26 7.22 -7.81%
DPS 4.93 4.90 7.49 7.50 7.39 7.26 3.61 5.32%
NAPS 2.8085 2.5082 2.3045 2.1289 2.088 2.0962 2.0308 5.54%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 4.83 5.63 6.40 6.97 6.63 5.47 5.01 -
P/RPS 7.21 9.54 11.70 12.69 12.15 10.32 10.26 -5.70%
P/EPS 107.33 268.10 90.14 131.92 87.24 68.38 62.63 9.38%
EY 0.93 0.37 1.11 0.76 1.15 1.46 1.60 -8.63%
DY 1.04 0.89 1.25 1.15 1.21 1.46 0.80 4.46%
P/NAPS 1.69 2.20 2.60 3.07 2.93 2.37 2.23 -4.51%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/08/17 25/08/16 20/08/15 27/08/14 30/08/13 30/08/12 23/08/11 -
Price 4.93 5.49 5.80 6.94 6.74 5.99 4.98 -
P/RPS 7.36 9.30 10.60 12.63 12.35 11.30 10.19 -5.27%
P/EPS 109.56 261.43 81.69 131.35 88.68 74.88 62.25 9.87%
EY 0.91 0.38 1.22 0.76 1.13 1.34 1.61 -9.06%
DY 1.01 0.91 1.38 1.15 1.19 1.34 0.80 3.95%
P/NAPS 1.73 2.14 2.36 3.06 2.98 2.59 2.21 -3.99%

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