[AXIATA] QoQ Annualized Quarter Result on 30-Sep-2019 [#3]

Announcement Date
28-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -24.59%
YoY- 130.62%
View:
Show?
Annualized Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 23,657,996 24,146,336 24,583,312 24,421,740 24,206,102 23,797,748 23,885,781 -0.63%
PBT 2,035,392 2,447,544 2,872,201 2,863,706 3,228,526 3,907,168 -4,345,688 -
Tax -925,824 -854,344 -1,057,105 -1,105,293 -1,086,100 -772,312 -901,552 1.78%
NP 1,109,568 1,593,200 1,815,096 1,758,413 2,142,426 3,134,856 -5,247,240 -
-
NP to SH 536,248 752,424 1,457,550 1,377,132 1,826,294 2,836,212 -5,034,573 -
-
Tax Rate 45.49% 34.91% 36.80% 38.60% 33.64% 19.77% - -
Total Cost 22,548,428 22,553,136 22,768,216 22,663,326 22,063,676 20,662,892 29,133,021 -15.71%
-
Net Worth 16,134,201 15,578,341 16,189,980 16,614,154 17,202,124 16,873,451 17,542,688 -5.43%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 366,686 - 868,953 608,577 910,165 - 863,500 -43.53%
Div Payout % 68.38% - 59.62% 44.19% 49.84% - 0.00% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 16,134,201 15,578,341 16,189,980 16,614,154 17,202,124 16,873,451 17,542,688 -5.43%
NOSH 9,169,041 9,164,144 9,163,573 9,128,673 9,128,638 9,072,740 9,071,017 0.71%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 4.69% 6.60% 7.38% 7.20% 8.85% 13.17% -21.97% -
ROE 3.32% 4.83% 9.00% 8.29% 10.62% 16.81% -28.70% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 258.07 263.50 268.76 267.53 265.95 262.33 262.79 -1.20%
EPS 5.80 8.40 16.00 15.07 20.00 31.20 -55.60 -
DPS 4.00 0.00 9.50 6.67 10.00 0.00 9.50 -43.85%
NAPS 1.76 1.70 1.77 1.82 1.89 1.86 1.93 -5.96%
Adjusted Per Share Value based on latest NOSH - 9,128,673
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 257.63 262.95 267.71 265.95 263.60 259.16 260.11 -0.63%
EPS 5.84 8.19 15.87 15.00 19.89 30.89 -54.83 -
DPS 3.99 0.00 9.46 6.63 9.91 0.00 9.40 -43.54%
NAPS 1.757 1.6965 1.7631 1.8093 1.8733 1.8375 1.9104 -5.43%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 3.55 3.28 4.14 4.30 4.98 4.15 3.93 -
P/RPS 1.38 1.24 1.54 1.61 1.87 1.58 1.50 -5.41%
P/EPS 60.69 39.95 25.98 28.50 24.82 13.27 -7.10 -
EY 1.65 2.50 3.85 3.51 4.03 7.53 -14.09 -
DY 1.13 0.00 2.29 1.55 2.01 0.00 2.42 -39.84%
P/NAPS 2.02 1.93 2.34 2.36 2.63 2.23 2.04 -0.65%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 27/08/20 21/05/20 21/02/20 28/11/19 29/08/19 28/05/19 22/02/19 -
Price 3.13 3.77 4.25 4.26 5.03 4.54 4.25 -
P/RPS 1.21 1.43 1.58 1.59 1.89 1.73 1.62 -17.69%
P/EPS 53.51 45.91 26.67 28.24 25.07 14.52 -7.67 -
EY 1.87 2.18 3.75 3.54 3.99 6.89 -13.03 -
DY 1.28 0.00 2.24 1.56 1.99 0.00 2.24 -31.16%
P/NAPS 1.78 2.22 2.40 2.34 2.66 2.44 2.20 -13.18%

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