[AXIATA] YoY TTM Result on 30-Sep-2015 [#3]

Stock

[AXIATA] AXIATA GROUP BERHAD

Announcement Date

27-Nov-2015

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

30-Sep-2015 [#3]

Profit Trend

QoQ- 10.51%

YoY- 14.73%

Quarter Report

AXIATA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
TTM Result
Revenue	23,879,881	23,930,728	21,136,407	19,336,446	18,410,616	18,307,388	17,453,111	5.36%
YoY %	-0.21%	13.22%	9.31%	5.03%	0.56%	4.89%	-	-
Horiz. %	136.82%	137.11%	121.10%	110.79%	105.49%	104.89%	100.00%	-
PBT	-2,224,316	1,252,011	2,242,908	3,350,547	3,024,074	3,679,137	3,589,476	-
YoY %	-277.66%	-44.18%	-33.06%	10.80%	-17.80%	2.50%	-	-
Horiz. %	-61.97%	34.88%	62.49%	93.34%	84.25%	102.50%	100.00%	-
Tax	-899,890	-463,892	-798,451	-609,517	-689,427	-869,281	-740,592	3.29%
YoY %	-93.99%	41.90%	-31.00%	11.59%	20.69%	-17.38%	-	-
Horiz. %	121.51%	62.64%	107.81%	82.30%	93.09%	117.38%	100.00%	-
NP	-3,124,206	788,119	1,444,457	2,741,030	2,334,647	2,809,856	2,848,884	-
YoY %	-496.41%	-45.44%	-47.30%	17.41%	-16.91%	-1.37%	-	-
Horiz. %	-109.66%	27.66%	50.70%	96.21%	81.95%	98.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-3,347,925	575,259	1,280,983	2,686,226	2,341,367	2,545,489	2,486,771	-
YoY %	-681.99%	-55.09%	-52.31%	14.73%	-8.02%	2.36%	-	-
Horiz. %	-134.63%	23.13%	51.51%	108.02%	94.15%	102.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	37.05%	35.60%	18.19%	22.80%	23.63%	20.63%	-
YoY %	-	4.07%	95.71%	-20.22%	-3.51%	14.54%	-	-
Horiz. %	-	179.59%	172.56%	88.17%	110.52%	114.54%	100.00%	-
Total Cost	27,004,087	23,142,609	19,691,950	16,595,416	16,075,969	15,497,532	14,604,227	10.78%
YoY %	16.69%	17.52%	18.66%	3.23%	3.73%	6.12%	-	-
Horiz. %	184.91%	158.47%	134.84%	113.63%	110.08%	106.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	19,128,370	24,648,512	23,178,686	22,933,743	19,613,218	18,897,671	17,747,950	1.25%
YoY %	-22.40%	6.34%	1.07%	16.93%	3.79%	6.48%	-	-
Horiz. %	107.78%	138.88%	130.60%	129.22%	110.51%	106.48%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Dividend
Div	768,401	717,732	1,507,733	1,895,286	2,573,965	2,881,526	2,028,102	-14.92%
YoY %	7.06%	-52.40%	-20.45%	-26.37%	-10.67%	42.08%	-	-
Horiz. %	37.89%	35.39%	74.34%	93.45%	126.91%	142.08%	100.00%	-
Div Payout %	0.00%	124.77%	117.70%	70.56%	109.93%	113.20%	81.56%	-
YoY %	0.00%	6.01%	66.81%	-35.81%	-2.89%	38.79%	-	-
Horiz. %	0.00%	152.98%	144.31%	86.51%	134.78%	138.79%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Equity
Net Worth	19,128,370	24,648,512	23,178,686	22,933,743	19,613,218	18,897,671	17,747,950	1.25%
YoY %	-22.40%	6.34%	1.07%	16.93%	3.79%	6.48%	-	-
Horiz. %	107.78%	138.88%	130.60%	129.22%	110.51%	106.48%	100.00%	-
NOSH	9,069,720	8,834,592	8,846,827	8,654,242	8,527,486	8,512,464	8,873,975	0.36%
YoY %	2.66%	-0.14%	2.23%	1.49%	0.18%	-4.07%	-	-
Horiz. %	102.21%	99.56%	99.69%	97.52%	96.10%	95.93%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Ratio Analysis
NP Margin	-13.08%	3.29%	6.83%	14.18%	12.68%	15.35%	16.32%	-
YoY %	-497.57%	-51.83%	-51.83%	11.83%	-17.39%	-5.94%	-	-
Horiz. %	-80.15%	20.16%	41.85%	86.89%	77.70%	94.06%	100.00%	-
ROE	-17.50%	2.33%	5.53%	11.71%	11.94%	13.47%	14.01%	-
YoY %	-851.07%	-57.87%	-52.78%	-1.93%	-11.36%	-3.85%	-	-
Horiz. %	-124.91%	16.63%	39.47%	83.58%	85.22%	96.15%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Per Share
RPS	263.41	270.88	238.92	223.43	215.90	215.07	196.68	4.98%
YoY %	-2.76%	13.38%	6.93%	3.49%	0.39%	9.35%	-	-
Horiz. %	133.93%	137.73%	121.48%	113.60%	109.77%	109.35%	100.00%	-
EPS	-36.93	6.51	14.48	31.04	27.46	29.90	28.02	-
YoY %	-667.28%	-55.04%	-53.35%	13.04%	-8.16%	6.71%	-	-
Horiz. %	-131.80%	23.23%	51.68%	110.78%	98.00%	106.71%	100.00%	-
DPS	8.50	8.12	17.00	22.00	30.00	33.85	22.85	-15.18%
YoY %	4.68%	-52.24%	-22.73%	-26.67%	-11.37%	48.14%	-	-
Horiz. %	37.20%	35.54%	74.40%	96.28%	131.29%	148.14%	100.00%	-
NAPS	2.11	2.79	2.62	2.65	2.30	2.22	2.00	0.89%
YoY %	-24.37%	6.49%	-1.13%	15.22%	3.60%	11.00%	-	-
Horiz. %	105.50%	139.50%	131.00%	132.50%	115.00%	111.00%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Adjusted Per Share Value based on latest NOSH - 8,654,242
RPS	260.05	260.60	230.17	210.57	200.49	199.37	190.06	5.36%
YoY %	-0.21%	13.22%	9.31%	5.03%	0.56%	4.90%	-	-
Horiz. %	136.83%	137.11%	121.10%	110.79%	105.49%	104.90%	100.00%	-
EPS	-36.46	6.26	13.95	29.25	25.50	27.72	27.08	-
YoY %	-682.43%	-55.13%	-52.31%	14.71%	-8.01%	2.36%	-	-
Horiz. %	-134.64%	23.12%	51.51%	108.01%	94.17%	102.36%	100.00%	-
DPS	8.37	7.82	16.42	20.64	28.03	31.38	22.09	-14.92%
YoY %	7.03%	-52.38%	-20.45%	-26.36%	-10.68%	42.06%	-	-
Horiz. %	37.89%	35.40%	74.33%	93.44%	126.89%	142.06%	100.00%	-
NAPS	2.0831	2.6842	2.5241	2.4975	2.1359	2.0579	1.9327	1.25%
YoY %	-22.39%	6.34%	1.07%	16.93%	3.79%	6.48%	-	-
Horiz. %	107.78%	138.88%	130.60%	129.22%	110.51%	106.48%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	-
Price	4.56	5.24	5.22	5.80	7.00	6.88	6.50	-
P/RPS	1.73	1.93	2.18	2.60	3.24	3.20	3.30	-10.19%
YoY %	-10.36%	-11.47%	-16.15%	-19.75%	1.25%	-3.03%	-	-
Horiz. %	52.42%	58.48%	66.06%	78.79%	98.18%	96.97%	100.00%	-
P/EPS	-12.35	80.47	36.05	18.69	25.49	23.01	23.20	-
YoY %	-115.35%	123.22%	92.88%	-26.68%	10.78%	-0.82%	-	-
Horiz. %	-53.23%	346.85%	155.39%	80.56%	109.87%	99.18%	100.00%	-
EY	-8.10	1.24	2.77	5.35	3.92	4.35	4.31	-
YoY %	-753.23%	-55.23%	-48.22%	36.48%	-9.89%	0.93%	-	-
Horiz. %	-187.94%	28.77%	64.27%	124.13%	90.95%	100.93%	100.00%	-
DY	1.86	1.55	3.26	3.79	4.29	4.92	3.52	-10.08%
YoY %	20.00%	-52.45%	-13.98%	-11.66%	-12.80%	39.77%	-	-
Horiz. %	52.84%	44.03%	92.61%	107.67%	121.88%	139.77%	100.00%	-
P/NAPS	2.16	1.88	1.99	2.19	3.04	3.10	3.25	-6.57%
YoY %	14.89%	-5.53%	-9.13%	-27.96%	-1.94%	-4.62%	-	-
Horiz. %	66.46%	57.85%	61.23%	67.38%	93.54%	95.38%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Price Multiplier on Announcement Date
Date	23/11/18	23/11/17	24/11/16	27/11/15	24/11/14	27/11/13	29/11/12	-
Price	3.41	5.30	4.31	6.14	7.19	6.66	5.91	-
P/RPS	1.29	1.96	1.80	2.75	3.33	3.10	3.00	-13.11%
YoY %	-34.18%	8.89%	-34.55%	-17.42%	7.42%	3.33%	-	-
Horiz. %	43.00%	65.33%	60.00%	91.67%	111.00%	103.33%	100.00%	-
P/EPS	-9.23	81.40	29.77	19.78	26.19	22.27	21.09	-
YoY %	-111.34%	173.43%	50.51%	-24.47%	17.60%	5.60%	-	-
Horiz. %	-43.76%	385.96%	141.16%	93.79%	124.18%	105.60%	100.00%	-
EY	-10.83	1.23	3.36	5.06	3.82	4.49	4.74	-
YoY %	-980.49%	-63.39%	-33.60%	32.46%	-14.92%	-5.27%	-	-
Horiz. %	-228.48%	25.95%	70.89%	106.75%	80.59%	94.73%	100.00%	-
DY	2.49	1.53	3.94	3.58	4.17	5.08	3.87	-7.08%
YoY %	62.75%	-61.17%	10.06%	-14.15%	-17.91%	31.27%	-	-
Horiz. %	64.34%	39.53%	101.81%	92.51%	107.75%	131.27%	100.00%	-
P/NAPS	1.62	1.90	1.65	2.32	3.13	3.00	2.96	-9.55%
YoY %	-14.74%	15.15%	-28.88%	-25.88%	4.33%	1.35%	-	-
Horiz. %	54.73%	64.19%	55.74%	78.38%	105.74%	101.35%	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