[AXIATA] QoQ Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[AXIATA] AXIATA GROUP BERHAD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 98.94%
YoY- 13.16%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 13,174,208 6,469,951 25,900,661 18,997,046 12,454,083 6,064,019 24,203,171 -33.40%
PBT 539,969 253,220 2,173,618 1,624,846 966,562 361,968 1,171,117 -40.40%
Tax -562,611 -262,511 -896,737 -559,467 -364,305 -174,578 -547,072 1.88%
NP -22,642 -9,291 1,276,881 1,065,379 602,257 187,390 624,045 -
-
NP to SH -149,353 -42,974 818,900 702,875 353,315 75,560 365,155 -
-
Tax Rate 104.19% 103.67% 41.26% 34.43% 37.69% 48.23% 46.71% -
Total Cost 13,196,850 6,479,242 24,623,780 17,931,667 11,851,826 5,876,629 23,579,126 -32.15%
-
Net Worth 16,610,015 16,882,532 17,981,034 17,886,786 17,703,304 17,422,646 17,605,481 -3.81%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - 871,529 366,908 366,907 - 641,866 -
Div Payout % - - 106.43% 52.20% 103.85% - 175.78% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 16,610,015 16,882,532 17,981,034 17,886,786 17,703,304 17,422,646 17,605,481 -3.81%
NOSH 9,176,804 9,176,804 9,174,986 9,172,710 9,172,710 9,172,550 9,169,541 0.05%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin -0.17% -0.14% 4.93% 5.61% 4.84% 3.09% 2.58% -
ROE -0.90% -0.25% 4.55% 3.93% 2.00% 0.43% 2.07% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 143.56 70.51 282.33 207.10 135.77 66.13 263.95 -33.44%
EPS -1.60 -0.50 8.90 7.70 3.90 0.80 4.00 -
DPS 0.00 0.00 9.50 4.00 4.00 0.00 7.00 -
NAPS 1.81 1.84 1.96 1.95 1.93 1.90 1.92 -3.86%
Adjusted Per Share Value based on latest NOSH - 9,172,710
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 143.47 70.46 282.06 206.88 135.62 66.04 263.57 -33.40%
EPS -1.63 -0.47 8.92 7.65 3.85 0.82 3.98 -
DPS 0.00 0.00 9.49 4.00 4.00 0.00 6.99 -
NAPS 1.8088 1.8385 1.9581 1.9479 1.9279 1.8973 1.9172 -3.81%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 2.83 3.79 4.16 3.91 3.74 3.65 3.74 -
P/RPS 1.97 5.37 1.47 1.89 2.75 5.52 1.42 24.46%
P/EPS -173.89 -809.19 46.60 51.03 97.10 442.96 93.92 -
EY -0.58 -0.12 2.15 1.96 1.03 0.23 1.06 -
DY 0.00 0.00 2.28 1.02 1.07 0.00 1.87 -
P/NAPS 1.56 2.06 2.12 2.01 1.94 1.92 1.95 -13.85%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 26/08/22 25/05/22 22/02/22 26/11/21 27/08/21 25/05/21 25/02/21 -
Price 3.03 3.19 3.92 3.90 4.04 3.50 3.57 -
P/RPS 2.11 4.52 1.39 1.88 2.98 5.29 1.35 34.78%
P/EPS -186.17 -681.09 43.92 50.90 104.89 424.75 89.65 -
EY -0.54 -0.15 2.28 1.96 0.95 0.24 1.12 -
DY 0.00 0.00 2.42 1.03 0.99 0.00 1.96 -
P/NAPS 1.67 1.73 2.00 2.00 2.09 1.84 1.86 -6.94%

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