[AXIATA] QoQ Quarter Result on 30-Jun-2019 [#2]

Stock
[AXIATA] AXIATA GROUP BERHAD
Announcement Date
29-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- -71.22%
YoY- 106.08%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
Quarter Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 6,036,584 6,267,007 6,213,254 6,153,614 5,949,437 6,266,995 6,003,472 0.36%
PBT 611,886 632,278 533,517 637,471 976,792 -1,710,794 381,629 36.94%
Tax -213,586 -228,135 -285,920 -349,972 -193,078 -309,939 -196,104 5.85%
NP 398,300 404,143 247,597 287,499 783,714 -2,020,733 185,525 66.34%
-
NP to SH 188,106 332,558 119,702 204,094 709,053 -1,661,923 132,065 26.56%
-
Tax Rate 34.91% 36.08% 53.59% 54.90% 19.77% - 51.39% -
Total Cost 5,638,284 5,862,864 5,965,657 5,866,115 5,165,723 8,287,728 5,817,947 -2.06%
-
Net Worth 15,578,341 16,189,980 16,614,154 17,202,124 16,873,451 17,542,688 19,128,370 -12.77%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - 411,609 - 455,082 - 409,026 - -
Div Payout % - 123.77% - 222.98% - 0.00% - -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 15,578,341 16,189,980 16,614,154 17,202,124 16,873,451 17,542,688 19,128,370 -12.77%
NOSH 9,164,144 9,163,573 9,128,673 9,128,638 9,072,740 9,071,017 9,069,720 0.69%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 6.60% 6.45% 3.98% 4.67% 13.17% -32.24% 3.09% -
ROE 1.21% 2.05% 0.72% 1.19% 4.20% -9.47% 0.69% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 65.87 68.52 68.06 67.61 65.58 68.95 66.22 -0.35%
EPS 2.10 3.60 1.30 2.20 7.80 -18.30 1.50 25.12%
DPS 0.00 4.50 0.00 5.00 0.00 4.50 0.00 -
NAPS 1.70 1.77 1.82 1.89 1.86 1.93 2.11 -13.40%
Adjusted Per Share Value based on latest NOSH - 9,128,638
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 65.74 68.25 67.66 67.01 64.79 68.25 65.38 0.36%
EPS 2.05 3.62 1.30 2.22 7.72 -18.10 1.44 26.52%
DPS 0.00 4.48 0.00 4.96 0.00 4.45 0.00 -
NAPS 1.6965 1.7631 1.8093 1.8733 1.8375 1.9104 2.0831 -12.77%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 3.28 4.14 4.30 4.98 4.15 3.93 4.56 -
P/RPS 4.98 6.04 6.32 7.37 6.33 5.70 6.89 -19.44%
P/EPS 159.79 113.87 327.92 222.09 53.10 -21.49 313.02 -36.10%
EY 0.63 0.88 0.30 0.45 1.88 -4.65 0.32 57.01%
DY 0.00 1.09 0.00 1.00 0.00 1.15 0.00 -
P/NAPS 1.93 2.34 2.36 2.63 2.23 2.04 2.16 -7.22%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 21/05/20 21/02/20 28/11/19 29/08/19 28/05/19 22/02/19 23/11/18 -
Price 3.77 4.25 4.26 5.03 4.54 4.25 3.41 -
P/RPS 5.72 6.20 6.26 7.44 6.92 6.16 5.15 7.24%
P/EPS 183.66 116.89 324.87 224.31 58.09 -23.24 234.08 -14.91%
EY 0.54 0.86 0.31 0.45 1.72 -4.30 0.43 16.38%
DY 0.00 1.06 0.00 0.99 0.00 1.06 0.00 -
P/NAPS 2.22 2.40 2.34 2.66 2.44 2.20 1.62 23.35%

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