[AXIATA] YoY TTM Result on 31-Mar-2016 [#1]

Announcement Date
25-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -8.48%
YoY- 2.76%
View:
Show?
TTM Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 24,086,969 24,269,678 22,437,523 20,141,582 18,947,475 18,403,986 17,886,620 5.08%
PBT -3,410,571 1,585,577 979,811 3,193,277 2,821,593 3,632,305 3,772,363 -
Tax -958,598 -779,484 -461,823 -692,131 -646,916 -838,968 -862,526 1.77%
NP -4,369,169 806,093 517,988 2,501,146 2,174,677 2,793,337 2,909,837 -
-
NP to SH -4,178,112 523,056 375,012 2,337,636 2,274,938 2,610,334 2,562,221 -
-
Tax Rate - 49.16% 47.13% 21.67% 22.93% 23.10% 22.86% -
Total Cost 28,456,138 23,463,585 21,919,535 17,640,436 16,772,798 15,610,649 14,976,783 11.28%
-
Net Worth 16,873,451 23,344,977 25,229,465 22,884,480 21,759,450 20,331,768 20,912,282 -3.51%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 861,506 768,371 715,125 2,438,407 2,578,261 1,881,525 2,869,452 -18.16%
Div Payout % 0.00% 146.90% 190.69% 104.31% 113.33% 72.08% 111.99% -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 16,873,451 23,344,977 25,229,465 22,884,480 21,759,450 20,331,768 20,912,282 -3.51%
NOSH 9,072,740 9,048,947 8,852,444 8,768,000 8,600,573 8,542,759 8,535,625 1.02%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin -18.14% 3.32% 2.31% 12.42% 11.48% 15.18% 16.27% -
ROE -24.76% 2.24% 1.49% 10.21% 10.45% 12.84% 12.25% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 265.52 268.22 253.46 229.72 220.30 215.43 209.55 4.02%
EPS -46.06 5.78 4.24 26.66 26.45 30.56 30.02 -
DPS 9.50 8.49 8.00 28.00 30.00 22.00 33.62 -18.98%
NAPS 1.86 2.58 2.85 2.61 2.53 2.38 2.45 -4.48%
Adjusted Per Share Value based on latest NOSH - 8,768,000
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 262.31 264.29 244.34 219.34 206.34 200.42 194.78 5.08%
EPS -45.50 5.70 4.08 25.46 24.77 28.43 27.90 -
DPS 9.38 8.37 7.79 26.55 28.08 20.49 31.25 -18.16%
NAPS 1.8375 2.5422 2.7475 2.4921 2.3696 2.2141 2.2773 -3.51%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 4.15 5.45 5.06 5.89 7.08 6.67 6.60 -
P/RPS 1.56 2.03 2.00 2.56 3.21 3.10 3.15 -11.04%
P/EPS -9.01 94.28 119.45 22.09 26.77 21.83 21.99 -
EY -11.10 1.06 0.84 4.53 3.74 4.58 4.55 -
DY 2.29 1.56 1.58 4.75 4.24 3.30 5.09 -12.45%
P/NAPS 2.23 2.11 1.78 2.26 2.80 2.80 2.69 -3.07%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 28/05/19 22/05/18 25/05/17 25/05/16 19/05/15 27/05/14 22/05/13 -
Price 4.54 5.07 4.98 5.40 6.75 6.89 6.96 -
P/RPS 1.71 1.89 1.96 2.35 3.06 3.20 3.32 -10.46%
P/EPS -9.86 87.71 117.56 20.25 25.52 22.55 23.19 -
EY -10.14 1.14 0.85 4.94 3.92 4.43 4.31 -
DY 2.09 1.67 1.61 5.19 4.44 3.19 4.83 -13.02%
P/NAPS 2.44 1.97 1.75 2.07 2.67 2.89 2.84 -2.49%

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