[AXIATA] YoY TTM Result on 30-Jun-2015 [#2]

Stock

[AXIATA] AXIATA GROUP BERHAD

Announcement Date

20-Aug-2015

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

30-Jun-2015 [#2]

Profit Trend

QoQ- 6.85%

YoY- 0.42%

Quarter Report

AXIATA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
TTM Result
Revenue	24,078,177	23,185,992	20,744,483	18,924,238	18,505,034	18,099,392	17,108,296	5.85%
YoY %	3.85%	11.77%	9.62%	2.27%	2.24%	5.79%	-	-
Horiz. %	140.74%	135.52%	121.25%	110.61%	108.16%	105.79%	100.00%	-
PBT	-2,043,892	1,141,506	2,818,672	3,079,894	3,185,474	3,733,290	3,580,579	-
YoY %	-279.05%	-59.50%	-8.48%	-3.31%	-14.67%	4.26%	-	-
Horiz. %	-57.08%	31.88%	78.72%	86.02%	88.97%	104.26%	100.00%	-
Tax	-946,767	-376,709	-714,882	-679,468	-695,525	-884,801	-860,968	1.59%
YoY %	-151.33%	47.30%	-5.21%	2.31%	21.39%	-2.77%	-	-
Horiz. %	109.97%	43.75%	83.03%	78.92%	80.78%	102.77%	100.00%	-
NP	-2,990,659	764,797	2,103,790	2,400,426	2,489,949	2,848,489	2,719,611	-
YoY %	-491.04%	-63.65%	-12.36%	-3.60%	-12.59%	4.74%	-	-
Horiz. %	-109.97%	28.12%	77.36%	88.26%	91.56%	104.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-3,241,456	593,283	1,915,812	2,430,685	2,420,568	2,540,360	2,366,479	-
YoY %	-646.36%	-69.03%	-21.18%	0.42%	-4.72%	7.35%	-	-
Horiz. %	-136.97%	25.07%	80.96%	102.71%	102.29%	107.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	33.00%	25.36%	22.06%	21.83%	23.70%	24.05%	-
YoY %	-	30.13%	14.96%	1.05%	-7.89%	-1.46%	-	-
Horiz. %	-	137.21%	105.45%	91.73%	90.77%	98.54%	100.00%	-
Total Cost	27,068,836	22,421,195	18,640,693	16,523,812	16,015,085	15,250,903	14,388,685	11.10%
YoY %	20.73%	20.28%	12.81%	3.18%	5.01%	5.99%	-	-
Horiz. %	188.13%	155.83%	129.55%	114.84%	111.30%	105.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	20,180,594	25,789,649	23,031,954	21,161,474	19,549,065	19,173,632	19,249,171	0.79%
YoY %	-21.75%	11.97%	8.84%	8.25%	1.96%	-0.39%	-	-
Horiz. %	104.84%	133.98%	119.65%	109.93%	101.56%	99.61%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Dividend
Div	768,401	717,732	2,200,072	2,577,485	1,891,767	2,881,526	2,028,102	-14.92%
YoY %	7.06%	-67.38%	-14.64%	36.25%	-34.35%	42.08%	-	-
Horiz. %	37.89%	35.39%	108.48%	127.09%	93.28%	142.08%	100.00%	-
Div Payout %	0.00%	120.98%	114.84%	106.04%	78.15%	113.43%	85.70%	-
YoY %	0.00%	5.35%	8.30%	35.69%	-31.10%	32.36%	-	-
Horiz. %	0.00%	141.17%	134.00%	123.73%	91.19%	132.36%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Equity
Net Worth	20,180,594	25,789,649	23,031,954	21,161,474	19,549,065	19,173,632	19,249,171	0.79%
YoY %	-21.75%	11.97%	8.84%	8.25%	1.96%	-0.39%	-	-
Horiz. %	104.84%	133.98%	119.65%	109.93%	101.56%	99.61%	100.00%	-
NOSH	9,049,739	9,049,000	8,996,857	8,602,225	8,611,923	8,483,908	8,332,975	1.38%
YoY %	0.01%	0.58%	4.59%	-0.11%	1.51%	1.81%	-	-
Horiz. %	108.60%	108.59%	107.97%	103.23%	103.35%	101.81%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Ratio Analysis
NP Margin	-12.42%	3.30%	10.14%	12.68%	13.46%	15.74%	15.90%	-
YoY %	-476.36%	-67.46%	-20.03%	-5.79%	-14.49%	-1.01%	-	-
Horiz. %	-78.11%	20.75%	63.77%	79.75%	84.65%	98.99%	100.00%	-
ROE	-16.06%	2.30%	8.32%	11.49%	12.38%	13.25%	12.29%	-
YoY %	-798.26%	-72.36%	-27.59%	-7.19%	-6.57%	7.81%	-	-
Horiz. %	-130.68%	18.71%	67.70%	93.49%	100.73%	107.81%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Per Share
RPS	266.07	256.23	230.57	219.99	214.88	213.34	205.31	4.41%
YoY %	3.84%	11.13%	4.81%	2.38%	0.72%	3.91%	-	-
Horiz. %	129.59%	124.80%	112.30%	107.15%	104.66%	103.91%	100.00%	-
EPS	-35.82	6.56	21.29	28.26	28.11	29.94	28.40	-
YoY %	-646.04%	-69.19%	-24.66%	0.53%	-6.11%	5.42%	-	-
Horiz. %	-126.13%	23.10%	74.96%	99.51%	98.98%	105.42%	100.00%	-
DPS	8.49	7.93	24.45	30.00	22.00	33.96	24.34	-16.09%
YoY %	7.06%	-67.57%	-18.50%	36.36%	-35.22%	39.52%	-	-
Horiz. %	34.88%	32.58%	100.45%	123.25%	90.39%	139.52%	100.00%	-
NAPS	2.23	2.85	2.56	2.46	2.27	2.26	2.31	-0.58%
YoY %	-21.75%	11.33%	4.07%	8.37%	0.44%	-2.16%	-	-
Horiz. %	96.54%	123.38%	110.82%	106.49%	98.27%	97.84%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 8,602,225
RPS	262.21	252.49	225.91	206.08	201.52	197.10	186.31	5.85%
YoY %	3.85%	11.77%	9.62%	2.26%	2.24%	5.79%	-	-
Horiz. %	140.74%	135.52%	121.25%	110.61%	108.16%	105.79%	100.00%	-
EPS	-35.30	6.46	20.86	26.47	26.36	27.66	25.77	-
YoY %	-646.44%	-69.03%	-21.19%	0.42%	-4.70%	7.33%	-	-
Horiz. %	-136.98%	25.07%	80.95%	102.72%	102.29%	107.33%	100.00%	-
DPS	8.37	7.82	23.96	28.07	20.60	31.38	22.09	-14.92%
YoY %	7.03%	-67.36%	-14.64%	36.26%	-34.35%	42.06%	-	-
Horiz. %	37.89%	35.40%	108.47%	127.07%	93.25%	142.06%	100.00%	-
NAPS	2.1977	2.8085	2.5082	2.3045	2.1289	2.088	2.0962	0.79%
YoY %	-21.75%	11.97%	8.84%	8.25%	1.96%	-0.39%	-	-
Horiz. %	104.84%	133.98%	119.65%	109.94%	101.56%	99.61%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	-
Price	3.80	4.83	5.63	6.40	6.97	6.63	5.47	-
P/RPS	1.43	1.89	2.44	2.91	3.24	3.11	2.66	-9.82%
YoY %	-24.34%	-22.54%	-16.15%	-10.19%	4.18%	16.92%	-	-
Horiz. %	53.76%	71.05%	91.73%	109.40%	121.80%	116.92%	100.00%	-
P/EPS	-10.61	73.67	26.44	22.65	24.80	22.14	19.26	-
YoY %	-114.40%	178.63%	16.73%	-8.67%	12.01%	14.95%	-	-
Horiz. %	-55.09%	382.50%	137.28%	117.60%	128.76%	114.95%	100.00%	-
EY	-9.43	1.36	3.78	4.42	4.03	4.52	5.19	-
YoY %	-793.38%	-64.02%	-14.48%	9.68%	-10.84%	-12.91%	-	-
Horiz. %	-181.70%	26.20%	72.83%	85.16%	77.65%	87.09%	100.00%	-
DY	2.23	1.64	4.34	4.69	3.16	5.12	4.45	-10.87%
YoY %	35.98%	-62.21%	-7.46%	48.42%	-38.28%	15.06%	-	-
Horiz. %	50.11%	36.85%	97.53%	105.39%	71.01%	115.06%	100.00%	-
P/NAPS	1.70	1.69	2.20	2.60	3.07	2.93	2.37	-5.38%
YoY %	0.59%	-23.18%	-15.38%	-15.31%	4.78%	23.63%	-	-
Horiz. %	71.73%	71.31%	92.83%	109.70%	129.54%	123.63%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	24/08/18	30/08/17	25/08/16	20/08/15	27/08/14	30/08/13	30/08/12	-
Price	4.72	4.93	5.49	5.80	6.94	6.74	5.99	-
P/RPS	1.77	1.92	2.38	2.64	3.23	3.16	2.92	-8.00%
YoY %	-7.81%	-19.33%	-9.85%	-18.27%	2.22%	8.22%	-	-
Horiz. %	60.62%	65.75%	81.51%	90.41%	110.62%	108.22%	100.00%	-
P/EPS	-13.18	75.19	25.78	20.53	24.69	22.51	21.09	-
YoY %	-117.53%	191.66%	25.57%	-16.85%	9.68%	6.73%	-	-
Horiz. %	-62.49%	356.52%	122.24%	97.34%	117.07%	106.73%	100.00%	-
EY	-7.59	1.33	3.88	4.87	4.05	4.44	4.74	-
YoY %	-670.68%	-65.72%	-20.33%	20.25%	-8.78%	-6.33%	-	-
Horiz. %	-160.13%	28.06%	81.86%	102.74%	85.44%	93.67%	100.00%	-
DY	1.80	1.61	4.45	5.17	3.17	5.04	4.06	-12.67%
YoY %	11.80%	-63.82%	-13.93%	63.09%	-37.10%	24.14%	-	-
Horiz. %	44.33%	39.66%	109.61%	127.34%	78.08%	124.14%	100.00%	-
P/NAPS	2.12	1.73	2.14	2.36	3.06	2.98	2.59	-3.28%
YoY %	22.54%	-19.16%	-9.32%	-22.88%	2.68%	15.06%	-	-
Horiz. %	81.85%	66.80%	82.63%	91.12%	118.15%	115.06%	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