[AXIATA] QoQ Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[AXIATA] AXIATA GROUP BERHAD
Announcement Date
23-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -8.73%
YoY- 8.73%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 23,230,628 22,992,996 24,402,401 24,188,408 23,879,076 23,523,888 21,565,392 5.09%
PBT -6,033,046 166,700 1,936,231 2,034,205 1,927,202 1,569,316 1,139,580 -
Tax -791,018 -544,128 -773,749 -620,629 -444,982 -521,188 -482,422 39.17%
NP -6,824,064 -377,428 1,162,482 1,413,576 1,482,220 1,048,128 657,158 -
-
NP to SH -7,009,430 -589,632 909,480 1,179,673 1,292,442 956,064 504,254 -
-
Tax Rate - 326.41% 39.96% 30.51% 23.09% 33.21% 42.33% -
Total Cost 30,054,692 23,370,424 23,239,919 22,774,832 22,396,856 22,475,760 20,908,234 27.45%
-
Net Worth 20,180,594 23,344,977 24,641,894 24,934,004 25,579,581 25,229,465 23,266,458 -9.07%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 904,959 - 767,238 595,794 897,529 - 707,724 17.86%
Div Payout % 0.00% - 84.36% 50.51% 69.44% - 140.35% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 20,180,594 23,344,977 24,641,894 24,934,004 25,579,581 25,229,465 23,266,458 -9.07%
NOSH 9,049,739 9,048,947 9,047,951 8,936,919 8,975,291 8,852,444 8,846,561 1.52%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin -29.38% -1.64% 4.76% 5.84% 6.21% 4.46% 3.05% -
ROE -34.73% -2.53% 3.69% 4.73% 5.05% 3.79% 2.17% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 256.70 254.11 270.35 270.66 266.05 265.73 243.77 3.51%
EPS -77.40 -6.40 10.10 13.20 14.40 10.80 5.70 -
DPS 10.00 0.00 8.50 6.67 10.00 0.00 8.00 16.08%
NAPS 2.23 2.58 2.73 2.79 2.85 2.85 2.63 -10.44%
Adjusted Per Share Value based on latest NOSH - 8,834,592
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 252.98 250.39 265.74 263.41 260.04 256.17 234.85 5.09%
EPS -76.33 -6.42 9.90 12.85 14.07 10.41 5.49 -
DPS 9.85 0.00 8.36 6.49 9.77 0.00 7.71 17.79%
NAPS 2.1977 2.5422 2.6835 2.7153 2.7856 2.7475 2.5337 -9.07%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 3.80 5.45 5.49 5.24 4.83 5.06 4.72 -
P/RPS 1.48 2.14 2.03 1.94 1.82 1.90 1.94 -16.55%
P/EPS -4.91 -83.64 54.49 39.70 33.54 46.85 82.81 -
EY -20.38 -1.20 1.84 2.52 2.98 2.13 1.21 -
DY 2.63 0.00 1.55 1.27 2.07 0.00 1.69 34.39%
P/NAPS 1.70 2.11 2.01 1.88 1.69 1.78 1.79 -3.38%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 24/08/18 22/05/18 22/02/18 23/11/17 30/08/17 25/05/17 23/02/17 -
Price 4.63 5.07 5.67 5.29 4.93 4.98 4.71 -
P/RPS 1.80 2.00 2.10 1.95 1.85 1.87 1.93 -4.55%
P/EPS -5.98 -77.80 56.27 40.08 34.24 46.11 82.63 -
EY -16.73 -1.29 1.78 2.50 2.92 2.17 1.21 -
DY 2.16 0.00 1.50 1.26 2.03 0.00 1.70 17.36%
P/NAPS 2.08 1.97 2.08 1.90 1.73 1.75 1.79 10.55%

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