[AXIATA] QoQ Quarter Result on 30-Sep-2020 [#3]

Stock
[AXIATA] AXIATA GROUP BERHAD
Announcement Date
27-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 341.14%
YoY- 194.89%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 6,390,064 6,064,019 6,262,516 6,111,657 5,792,414 6,036,584 6,267,007 1.30%
PBT 604,595 361,968 -533,859 724,473 405,810 611,886 632,278 -2.94%
Tax -189,727 -174,578 135,452 -256,804 -249,326 -213,586 -228,135 -11.57%
NP 414,868 187,390 -398,407 467,669 156,484 398,300 404,143 1.76%
-
NP to SH 277,756 75,560 -255,959 352,991 80,018 188,106 332,558 -11.32%
-
Tax Rate 31.38% 48.23% - 35.45% 61.44% 34.91% 36.08% -
Total Cost 5,975,196 5,876,629 6,660,923 5,643,988 5,635,930 5,638,284 5,862,864 1.27%
-
Net Worth 17,703,304 17,422,646 17,605,481 15,771,218 16,134,201 15,578,341 16,189,980 6.14%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div 366,907 - 458,476 - 183,343 - 411,609 -7.38%
Div Payout % 132.10% - 0.00% - 229.13% - 123.77% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 17,703,304 17,422,646 17,605,481 15,771,218 16,134,201 15,578,341 16,189,980 6.14%
NOSH 9,172,710 9,172,550 9,169,541 9,169,510 9,169,041 9,164,144 9,163,573 0.06%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 6.49% 3.09% -6.36% 7.65% 2.70% 6.60% 6.45% -
ROE 1.57% 0.43% -1.45% 2.24% 0.50% 1.21% 2.05% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 69.66 66.13 68.30 66.65 63.19 65.87 68.52 1.10%
EPS 3.00 0.80 -2.80 3.80 0.90 2.10 3.60 -11.45%
DPS 4.00 0.00 5.00 0.00 2.00 0.00 4.50 -7.55%
NAPS 1.93 1.90 1.92 1.72 1.76 1.70 1.77 5.94%
Adjusted Per Share Value based on latest NOSH - 9,169,510
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 69.59 66.04 68.20 66.56 63.08 65.74 68.25 1.30%
EPS 3.02 0.82 -2.79 3.84 0.87 2.05 3.62 -11.38%
DPS 4.00 0.00 4.99 0.00 2.00 0.00 4.48 -7.28%
NAPS 1.9279 1.8973 1.9172 1.7175 1.757 1.6965 1.7631 6.14%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 3.74 3.65 3.74 2.95 3.55 3.28 4.14 -
P/RPS 5.37 5.52 5.48 4.43 5.62 4.98 6.04 -7.54%
P/EPS 123.51 442.96 -133.98 76.63 406.70 159.79 113.87 5.57%
EY 0.81 0.23 -0.75 1.30 0.25 0.63 0.88 -5.38%
DY 1.07 0.00 1.34 0.00 0.56 0.00 1.09 -1.22%
P/NAPS 1.94 1.92 1.95 1.72 2.02 1.93 2.34 -11.75%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 27/08/21 25/05/21 25/02/21 27/11/20 27/08/20 21/05/20 21/02/20 -
Price 4.04 3.50 3.57 3.69 3.13 3.77 4.25 -
P/RPS 5.80 5.29 5.23 5.54 4.95 5.72 6.20 -4.35%
P/EPS 133.42 424.75 -127.89 95.85 358.58 183.66 116.89 9.22%
EY 0.75 0.24 -0.78 1.04 0.28 0.54 0.86 -8.72%
DY 0.99 0.00 1.40 0.00 0.64 0.00 1.06 -4.45%
P/NAPS 2.09 1.84 1.86 2.15 1.78 2.22 2.40 -8.81%

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