[AXIATA] QoQ Annualized Quarter Result on 30-Jun-2021 [#2]

Stock
[AXIATA] AXIATA GROUP BERHAD
Announcement Date
27-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 133.8%
YoY- 31.77%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 25,879,804 25,900,661 25,329,394 24,908,166 24,256,076 24,203,171 23,920,873 5.39%
PBT 1,012,880 2,173,618 2,166,461 1,933,124 1,447,872 1,171,117 2,273,302 -41.69%
Tax -1,050,044 -896,737 -745,956 -728,610 -698,312 -547,072 -910,032 10.02%
NP -37,164 1,276,881 1,420,505 1,204,514 749,560 624,045 1,363,270 -
-
NP to SH -171,896 818,900 937,166 706,630 302,240 365,155 828,153 -
-
Tax Rate 103.67% 41.26% 34.43% 37.69% 48.23% 46.71% 40.03% -
Total Cost 25,916,968 24,623,780 23,908,889 23,703,652 23,506,516 23,579,126 22,557,602 9.70%
-
Net Worth 16,882,532 17,981,034 17,886,786 17,703,304 17,422,646 17,605,481 15,771,218 4.64%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - 871,529 489,211 733,815 - 641,866 244,515 -
Div Payout % - 106.43% 52.20% 103.85% - 175.78% 29.53% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 16,882,532 17,981,034 17,886,786 17,703,304 17,422,646 17,605,481 15,771,218 4.64%
NOSH 9,176,804 9,174,986 9,172,710 9,172,710 9,172,550 9,169,541 9,169,510 0.05%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin -0.14% 4.93% 5.61% 4.84% 3.09% 2.58% 5.70% -
ROE -1.02% 4.55% 5.24% 3.99% 1.73% 2.07% 5.25% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 282.06 282.33 276.14 271.55 264.52 263.95 260.88 5.34%
EPS -2.00 8.90 10.27 7.80 3.20 4.00 9.07 -
DPS 0.00 9.50 5.33 8.00 0.00 7.00 2.67 -
NAPS 1.84 1.96 1.95 1.93 1.90 1.92 1.72 4.60%
Adjusted Per Share Value based on latest NOSH - 9,172,710
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 281.86 282.08 275.86 271.27 264.17 263.60 260.52 5.39%
EPS -1.87 8.92 10.21 7.70 3.29 3.98 9.02 -
DPS 0.00 9.49 5.33 7.99 0.00 6.99 2.66 -
NAPS 1.8387 1.9583 1.948 1.9281 1.8975 1.9174 1.7176 4.65%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 3.79 4.16 3.91 3.74 3.65 3.74 2.95 -
P/RPS 1.34 1.47 1.42 1.38 1.38 1.42 1.13 12.04%
P/EPS -202.30 46.60 38.27 48.55 110.74 93.92 32.66 -
EY -0.49 2.15 2.61 2.06 0.90 1.06 3.06 -
DY 0.00 2.28 1.36 2.14 0.00 1.87 0.90 -
P/NAPS 2.06 2.12 2.01 1.94 1.92 1.95 1.72 12.79%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 25/05/22 22/02/22 26/11/21 27/08/21 25/05/21 25/02/21 27/11/20 -
Price 3.19 3.92 3.90 4.04 3.50 3.57 3.69 -
P/RPS 1.13 1.39 1.41 1.49 1.32 1.35 1.41 -13.73%
P/EPS -170.27 43.92 38.17 52.44 106.19 89.65 40.86 -
EY -0.59 2.28 2.62 1.91 0.94 1.12 2.45 -
DY 0.00 2.42 1.37 1.98 0.00 1.96 0.72 -
P/NAPS 1.73 2.00 2.00 2.09 1.84 1.86 2.15 -13.50%

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