[AXIATA] YoY Quarter Result on 31-Dec-2016 [#4]

	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	CAGR
Quarter Result
Revenue	6,267,007	6,266,995	6,261,095	5,789,422	5,360,437	4,813,422	4,512,261	5.62%
YoY %	0.00%	0.09%	8.15%	8.00%	11.36%	6.67%	-	-
Horiz. %	138.89%	138.89%	138.76%	128.30%	118.80%	106.67%	100.00%	-
PBT	632,278	-1,710,794	410,578	-273,642	829,688	849,093	726,566	-2.28%
YoY %	136.96%	-516.68%	250.04%	-132.98%	-2.29%	16.86%	-	-
Horiz. %	87.02%	-235.46%	56.51%	-37.66%	114.19%	116.86%	100.00%	-
Tax	-228,135	-309,939	-308,277	1,580	-314,449	-228,891	-140,239	8.44%
YoY %	26.39%	-0.54%	-19,611.20%	100.50%	-37.38%	-63.21%	-	-
Horiz. %	162.68%	221.01%	219.82%	-1.13%	224.22%	163.21%	100.00%	-
NP	404,143	-2,020,733	102,301	-272,062	515,239	620,202	586,327	-6.01%
YoY %	120.00%	-2,075.28%	137.60%	-152.80%	-16.92%	5.78%	-	-
Horiz. %	68.93%	-344.64%	17.45%	-46.40%	87.88%	105.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	332,558	-1,661,923	24,725	-309,496	467,235	599,242	575,632	-8.73%
YoY %	120.01%	-6,821.63%	107.99%	-166.24%	-22.03%	4.10%	-	-
Horiz. %	57.77%	-288.71%	4.30%	-53.77%	81.17%	104.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	36.08%	-	75.08%	-	37.90%	26.96%	19.30%	-
YoY %	0.00%	-	0.00%	-	40.58%	39.69%	-	-
Horiz. %	186.94%	-	389.02%	-	196.37%	139.69%	100.00%	-
Total Cost	5,862,864	8,287,728	6,158,794	6,061,484	4,845,198	4,193,220	3,925,934	6.90%
YoY %	-29.26%	34.57%	1.61%	25.10%	15.55%	6.81%	-	-
Horiz. %	149.34%	211.10%	156.87%	154.40%	123.42%	106.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	16,189,980	17,542,688	24,641,894	23,256,414	23,538,064	20,865,731	19,760,501	-3.26%
YoY %	-7.71%	-28.81%	5.96%	-1.20%	12.81%	5.59%	-	-
Horiz. %	81.93%	88.78%	124.70%	117.69%	119.12%	105.59%	100.00%	-

	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	CAGR
Dividend
Div	411,609	409,026	315,921	265,282	1,057,890	1,207,108	1,202,813	-16.35%
YoY %	0.63%	29.47%	19.09%	-74.92%	-12.36%	0.36%	-	-
Horiz. %	34.22%	34.01%	26.27%	22.06%	87.95%	100.36%	100.00%	-
Div Payout %	123.77%	0.00%	1,277.74%	0.00%	226.42%	201.44%	208.96%	-
YoY %	0.00%	0.00%	0.00%	0.00%	12.40%	-3.60%	-	-
Horiz. %	59.23%	0.00%	611.48%	0.00%	108.36%	96.40%	100.00%	-

	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	CAGR
Equity
Net Worth	16,189,980	17,542,688	24,641,894	23,256,414	23,538,064	20,865,731	19,760,501	-3.26%
YoY %	-7.71%	-28.81%	5.96%	-1.20%	12.81%	5.59%	-	-
Horiz. %	81.93%	88.78%	124.70%	117.69%	119.12%	105.59%	100.00%	-
NOSH	9,163,573	9,071,017	9,047,951	8,842,742	8,815,754	8,622,202	8,591,522	1.07%
YoY %	1.02%	0.25%	2.32%	0.31%	2.24%	0.36%	-	-
Horiz. %	106.66%	105.58%	105.31%	102.92%	102.61%	100.36%	100.00%	-

	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	CAGR
Ratio Analysis
NP Margin	6.45%	-32.24%	1.63%	-4.70%	9.61%	12.88%	12.99%	-
YoY %	120.01%	-2,077.91%	134.68%	-148.91%	-25.39%	-0.85%	-	-
Horiz. %	49.65%	-248.19%	12.55%	-36.18%	73.98%	99.15%	100.00%	-
ROE	2.05%	-9.47%	0.10%	-1.33%	1.99%	2.87%	2.91%	-
YoY %	121.65%	-9,570.00%	107.52%	-166.83%	-30.66%	-1.37%	-	-
Horiz. %	70.45%	-325.43%	3.44%	-45.70%	68.38%	98.63%	100.00%	-

	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	CAGR
Per Share
RPS	68.52	68.95	69.36	65.47	60.81	55.83	52.52	4.52%
YoY %	-0.62%	-0.59%	5.94%	7.66%	8.92%	6.30%	-	-
Horiz. %	130.46%	131.28%	132.06%	124.66%	115.78%	106.30%	100.00%	-
EPS	3.60	-18.30	0.30	-3.50	5.30	7.00	6.70	-9.83%
YoY %	119.67%	-6,200.00%	108.57%	-166.04%	-24.29%	4.48%	-	-
Horiz. %	53.73%	-273.13%	4.48%	-52.24%	79.10%	104.48%	100.00%	-
DPS	4.50	4.50	3.50	3.00	12.00	14.00	14.00	-17.22%
YoY %	0.00%	28.57%	16.67%	-75.00%	-14.29%	0.00%	-	-
Horiz. %	32.14%	32.14%	25.00%	21.43%	85.71%	100.00%	100.00%	-
NAPS	1.77	1.93	2.73	2.63	2.67	2.42	2.30	-4.26%
YoY %	-8.29%	-29.30%	3.80%	-1.50%	10.33%	5.22%	-	-
Horiz. %	76.96%	83.91%	118.70%	114.35%	116.09%	105.22%	100.00%	-

	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	CAGR
Adjusted Per Share Value based on latest NOSH - 8,842,742
RPS	68.25	68.25	68.18	63.05	58.37	52.42	49.14	5.62%
YoY %	0.00%	0.10%	8.14%	8.02%	11.35%	6.67%	-	-
Horiz. %	138.89%	138.89%	138.75%	128.31%	118.78%	106.67%	100.00%	-
EPS	3.62	-18.10	0.27	-3.37	5.09	6.53	6.27	-8.74%
YoY %	120.00%	-6,803.70%	108.01%	-166.21%	-22.05%	4.15%	-	-
Horiz. %	57.74%	-288.68%	4.31%	-53.75%	81.18%	104.15%	100.00%	-
DPS	4.48	4.45	3.44	2.89	11.52	13.15	13.10	-16.36%
YoY %	0.67%	29.36%	19.03%	-74.91%	-12.40%	0.38%	-	-
Horiz. %	34.20%	33.97%	26.26%	22.06%	87.94%	100.38%	100.00%	-
NAPS	1.7631	1.9104	2.6835	2.5326	2.5633	2.2723	2.1519	-3.26%
YoY %	-7.71%	-28.81%	5.96%	-1.20%	12.81%	5.60%	-	-
Horiz. %	81.93%	88.78%	124.70%	117.69%	119.12%	105.60%	100.00%	-

	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	CAGR
Price Multiplier on Financial Quarter End Date
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	6.04	5.70	7.91	7.21	10.54	12.63	13.14	-12.14%
YoY %	5.96%	-27.94%	9.71%	-31.59%	-16.55%	-3.88%	-	-
Horiz. %	45.97%	43.38%	60.20%	54.87%	80.21%	96.12%	100.00%	-
P/EPS	113.87	-21.49	2,004.23	-134.86	120.94	101.44	102.99	1.68%
YoY %	629.87%	-101.07%	1,586.16%	-211.51%	19.22%	-1.51%	-	-
Horiz. %	110.56%	-20.87%	1,946.04%	-130.94%	117.43%	98.49%	100.00%	-
EY	0.88	-4.65	0.05	-0.74	0.83	0.99	0.97	-1.60%
YoY %	118.92%	-9,400.00%	106.76%	-189.16%	-16.16%	2.06%	-	-
Horiz. %	90.72%	-479.38%	5.15%	-76.29%	85.57%	102.06%	100.00%	-
DY	1.09	1.15	0.64	0.64	1.87	1.99	2.03	-9.84%
YoY %	-5.22%	79.69%	0.00%	-65.78%	-6.03%	-1.97%	-	-
Horiz. %	53.69%	56.65%	31.53%	31.53%	92.12%	98.03%	100.00%	-
P/NAPS	2.34	2.04	2.01	1.79	2.40	2.91	3.00	-4.05%
YoY %	14.71%	1.49%	12.29%	-25.42%	-17.53%	-3.00%	-	-
Horiz. %	78.00%	68.00%	67.00%	59.67%	80.00%	97.00%	100.00%	-

	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	CAGR
Price Multiplier on Announcement Date
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	6.20	6.16	8.17	7.19	9.70	12.84	12.51	-11.03%
YoY %	0.65%	-24.60%	13.63%	-25.88%	-24.45%	2.64%	-	-
Horiz. %	49.56%	49.24%	65.31%	57.47%	77.54%	102.64%	100.00%	-
P/EPS	116.89	-23.24	2,069.94	-134.57	111.32	103.17	98.06	2.96%
YoY %	602.97%	-101.12%	1,638.19%	-220.89%	7.90%	5.21%	-	-
Horiz. %	119.20%	-23.70%	2,110.89%	-137.23%	113.52%	105.21%	100.00%	-
EY	0.86	-4.30	0.05	-0.74	0.90	0.97	1.02	-2.80%
YoY %	120.00%	-8,700.00%	106.76%	-182.22%	-7.22%	-4.90%	-	-
Horiz. %	84.31%	-421.57%	4.90%	-72.55%	88.24%	95.10%	100.00%	-
DY	1.06	1.06	0.62	0.64	2.03	1.95	2.13	-10.97%
YoY %	0.00%	70.97%	-3.12%	-68.47%	4.10%	-8.45%	-	-
Horiz. %	49.77%	49.77%	29.11%	30.05%	95.31%	91.55%	100.00%	-
P/NAPS	2.40	2.20	2.08	1.79	2.21	2.96	2.86	-2.87%
YoY %	9.09%	5.77%	16.20%	-19.00%	-25.34%	3.50%	-	-
Horiz. %	83.92%	76.92%	72.73%	62.59%	77.27%	103.50%	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