[AXIATA] YoY TTM 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
TTM Result
Revenue	24,583,312	23,885,781	24,402,401	21,565,392	19,883,461	18,711,777	18,370,841	4.97%
YoY %	2.92%	-2.12%	13.16%	8.46%	6.26%	1.86%	-	-
Horiz. %	133.82%	130.02%	132.83%	117.39%	108.23%	101.86%	100.00%	-
PBT	2,780,058	-4,345,688	1,936,231	1,139,578	3,331,142	3,146,601	3,533,039	-3.91%
YoY %	163.97%	-324.44%	69.91%	-65.79%	5.86%	-10.94%	-	-
Horiz. %	78.69%	-123.00%	54.80%	32.25%	94.29%	89.06%	100.00%	-
Tax	-1,057,105	-901,552	-773,749	-482,422	-695,075	-778,079	-794,462	4.87%
YoY %	-17.25%	-16.52%	-60.39%	30.59%	10.67%	2.06%	-	-
Horiz. %	133.06%	113.48%	97.39%	60.72%	87.49%	97.94%	100.00%	-
NP	1,722,953	-5,247,240	1,162,482	657,156	2,636,067	2,368,522	2,738,577	-7.42%
YoY %	132.84%	-551.38%	76.90%	-75.07%	11.30%	-13.51%	-	-
Horiz. %	62.91%	-191.60%	42.45%	24.00%	96.26%	86.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,365,407	-5,034,573	909,480	504,252	2,554,219	2,364,977	2,550,021	-9.88%
YoY %	127.12%	-653.57%	80.36%	-80.26%	8.00%	-7.26%	-	-
Horiz. %	53.54%	-197.43%	35.67%	19.77%	100.16%	92.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	38.02%	-	39.96%	42.33%	20.87%	24.73%	22.49%	-
YoY %	0.00%	-	-5.60%	102.83%	-15.61%	9.96%	-	-
Horiz. %	169.05%	-	177.68%	188.22%	92.80%	109.96%	100.00%	-
Total Cost	22,860,359	29,133,021	23,239,919	20,908,236	17,247,394	16,343,255	15,632,264	6.53%
YoY %	-21.53%	25.36%	11.15%	21.23%	5.53%	4.55%	-	-
Horiz. %	146.24%	186.36%	148.67%	133.75%	110.33%	104.55%	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	866,692	861,506	768,371	715,125	2,438,407	2,578,261	1,881,525	-12.11%
YoY %	0.60%	12.12%	7.45%	-70.67%	-5.42%	37.03%	-	-
Horiz. %	46.06%	45.79%	40.84%	38.01%	129.60%	137.03%	100.00%	-
Div Payout %	63.48%	0.00%	84.48%	141.82%	95.47%	109.02%	73.78%	-
YoY %	0.00%	0.00%	-40.43%	48.55%	-12.43%	47.76%	-	-
Horiz. %	86.04%	0.00%	114.50%	192.22%	129.40%	147.76%	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	7.01%	-21.97%	4.76%	3.05%	13.26%	12.66%	14.91%	-
YoY %	131.91%	-561.55%	56.07%	-77.00%	4.74%	-15.09%	-	-
Horiz. %	47.02%	-147.35%	31.92%	20.46%	88.93%	84.91%	100.00%	-
ROE	8.43%	-28.70%	3.69%	2.17%	10.85%	11.33%	12.90%	-
YoY %	129.37%	-877.78%	70.05%	-80.00%	-4.24%	-12.17%	-	-
Horiz. %	65.35%	-222.48%	28.60%	16.82%	84.11%	87.83%	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	268.76	262.79	270.35	243.88	225.54	217.02	213.83	3.88%
YoY %	2.27%	-2.80%	10.85%	8.13%	3.93%	1.49%	-	-
Horiz. %	125.69%	122.90%	126.43%	114.05%	105.48%	101.49%	100.00%	-
EPS	14.93	-55.39	10.08	5.70	28.97	27.43	29.68	-10.81%
YoY %	126.95%	-649.50%	76.84%	-80.32%	5.61%	-7.58%	-	-
Horiz. %	50.30%	-186.62%	33.96%	19.20%	97.61%	92.42%	100.00%	-
DPS	9.50	9.50	8.51	8.00	27.66	30.00	22.00	-13.05%
YoY %	0.00%	11.63%	6.37%	-71.08%	-7.80%	36.36%	-	-
Horiz. %	43.18%	43.18%	38.68%	36.36%	125.73%	136.36%	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	267.74	260.14	265.77	234.87	216.55	203.79	200.08	4.97%
YoY %	2.92%	-2.12%	13.16%	8.46%	6.26%	1.85%	-	-
Horiz. %	133.82%	130.02%	132.83%	117.39%	108.23%	101.85%	100.00%	-
EPS	14.87	-54.83	9.91	5.49	27.82	25.76	27.77	-9.88%
YoY %	127.12%	-653.28%	80.51%	-80.27%	8.00%	-7.24%	-	-
Horiz. %	53.55%	-197.44%	35.69%	19.77%	100.18%	92.76%	100.00%	-
DPS	9.44	9.38	8.37	7.79	26.56	28.08	20.49	-12.11%
YoY %	0.64%	12.07%	7.45%	-70.67%	-5.41%	37.04%	-	-
Horiz. %	46.07%	45.78%	40.85%	38.02%	129.62%	137.04%	100.00%	-
NAPS	1.7632	1.9106	2.6837	2.5328	2.5635	2.2725	2.1521	-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
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	1.54	1.50	2.03	1.94	2.84	3.25	3.23	-11.60%
YoY %	2.67%	-26.11%	4.64%	-31.69%	-12.62%	0.62%	-	-
Horiz. %	47.68%	46.44%	62.85%	60.06%	87.93%	100.62%	100.00%	-
P/EPS	27.73	-7.10	54.49	82.77	22.12	25.70	23.25	2.97%
YoY %	490.56%	-113.03%	-34.17%	274.19%	-13.93%	10.54%	-	-
Horiz. %	119.27%	-30.54%	234.37%	356.00%	95.14%	110.54%	100.00%	-
EY	3.61	-14.09	1.84	1.21	4.52	3.89	4.30	-2.87%
YoY %	125.62%	-865.76%	52.07%	-73.23%	16.20%	-9.53%	-	-
Horiz. %	83.95%	-327.67%	42.79%	28.14%	105.12%	90.47%	100.00%	-
DY	2.29	2.42	1.55	1.69	4.32	4.26	3.19	-5.37%
YoY %	-5.37%	56.13%	-8.28%	-60.88%	1.41%	33.54%	-	-
Horiz. %	71.79%	75.86%	48.59%	52.98%	135.42%	133.54%	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	4.53	5.90	7.17	6.57	-
P/RPS	1.58	1.62	2.10	1.86	2.62	3.30	3.07	-10.47%
YoY %	-2.47%	-22.86%	12.90%	-29.01%	-20.61%	7.49%	-	-
Horiz. %	51.47%	52.77%	68.40%	60.59%	85.34%	107.49%	100.00%	-
P/EPS	28.47	-7.67	56.27	79.44	20.36	26.14	22.14	4.27%
YoY %	471.19%	-113.63%	-29.17%	290.18%	-22.11%	18.07%	-	-
Horiz. %	128.59%	-34.64%	254.16%	358.81%	91.96%	118.07%	100.00%	-
EY	3.51	-13.03	1.78	1.26	4.91	3.83	4.52	-4.12%
YoY %	126.94%	-832.02%	41.27%	-74.34%	28.20%	-15.27%	-	-
Horiz. %	77.65%	-288.27%	39.38%	27.88%	108.63%	84.73%	100.00%	-
DY	2.24	2.24	1.50	1.77	4.69	4.18	3.35	-6.48%
YoY %	0.00%	49.33%	-15.25%	-62.26%	12.20%	24.78%	-	-
Horiz. %	66.87%	66.87%	44.78%	52.84%	140.00%	124.78%	100.00%	-
P/NAPS	2.40	2.20	2.08	1.72	2.21	2.96	2.86	-2.87%
YoY %	9.09%	5.77%	20.93%	-22.17%	-25.34%	3.50%	-	-
Horiz. %	83.92%	76.92%	72.73%	60.14%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 5 July 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

PTRANS

PERAK TRANSIT BERHAD

947

HLIND

HONG LEONG INDUSTRIES BHD

933

GENTING

GENTING BHD

372

MAYBANK

MALAYAN BANKING BHD

317

JCY

JCY INTERNATIONAL BERHAD

302

SAPNRG

SAPURA ENERGY BERHAD

256

GENM

GENTING MALAYSIA BERHAD

252

PBBANK

PUBLIC BANK BHD

235

ARMADA

BUMI ARMADA BERHAD

235

Daily Stocks

HSI-CXV

0.10

-0.02

145,068,200

INIX-OR

0.02

0.00

141,839,900

NOVAMSC

0.265

+0.035

98,192,300

HSI-CV4

0.065

-0.025

95,321,800

HSI-HWE

0.135

+0.02

92,508,000

HSI-HWW

0.245

+0.03

91,583,600

HSI-CXN

0.18

-0.03

90,430,200

SNS

0.91

+0.025

81,019,000

MUIIND

0.085

-0.005

75,068,300

EDUSPEC-OR

0.005

0.00

75,002,700

More active Stocks

NESTLE

122.50

+0.50

26,600

NPC

1.88

+0.23

3,000

SUNCON

4.35

+0.22

3,776,400

PETDAG

17.46

+0.22

524,700

KOBAY

2.35

+0.17

10,345,100

IJM-C76

0.725

+0.165

96,000

YBS

0.94

+0.155

33,444,200

AIRPORT

10.14

+0.14

1,646,500

KLK

20.22

+0.14

600,000

KESM

7.14

+0.14

117,000

More gainer Stocks

MPI

39.40

-0.30

282,900

DLADY

35.42

-0.26

6,800

ORIENT

6.97

-0.18

1,220,900

TOYOVEN

0.89

-0.17

12,566,500

MRDIY-C28

0.085

-0.165

113,000

HEIM

22.04

-0.14

94,600

KUAISHO-C17

0.08

-0.12

58,800

APOLLO

6.68

-0.12

6,000

SALUTE

0.57

-0.11

25,910,000

THETA

1.78

-0.11

4,552,900

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More