[AXIATA] QoQ TTM Result on 30-Jun-2018 [#2]

Stock
[AXIATA] AXIATA GROUP BERHAD
Announcement Date
24-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -719.71%
YoY- -646.36%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
TTM Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 24,086,969 23,885,781 23,879,881 24,078,177 24,269,678 24,402,401 23,930,728 0.43%
PBT -3,410,571 -4,345,688 -2,224,316 -2,043,892 1,585,577 1,936,231 1,252,011 -
Tax -958,598 -901,552 -899,890 -946,767 -779,484 -773,749 -463,892 62.30%
NP -4,369,169 -5,247,240 -3,124,206 -2,990,659 806,093 1,162,482 788,119 -
-
NP to SH -4,178,112 -5,034,573 -3,347,925 -3,241,456 523,056 909,480 575,259 -
-
Tax Rate - - - - 49.16% 39.96% 37.05% -
Total Cost 28,456,138 29,133,021 27,004,087 27,068,836 23,463,585 23,239,919 23,142,609 14.78%
-
Net Worth 16,873,451 17,542,688 19,128,370 20,180,594 23,344,977 24,641,894 24,648,512 -22.34%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 861,506 861,506 768,401 768,401 768,371 768,371 717,732 12.95%
Div Payout % 0.00% 0.00% 0.00% 0.00% 146.90% 84.48% 124.77% -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 16,873,451 17,542,688 19,128,370 20,180,594 23,344,977 24,641,894 24,648,512 -22.34%
NOSH 9,072,740 9,071,017 9,069,720 9,049,739 9,048,947 9,047,951 8,834,592 1.79%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin -18.14% -21.97% -13.08% -12.42% 3.32% 4.76% 3.29% -
ROE -24.76% -28.70% -17.50% -16.06% 2.24% 3.69% 2.33% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 265.52 262.79 263.41 266.07 268.22 270.35 270.88 -1.32%
EPS -46.06 -55.39 -36.93 -35.82 5.78 10.08 6.51 -
DPS 9.50 9.50 8.50 8.49 8.49 8.51 8.12 11.04%
NAPS 1.86 1.93 2.11 2.23 2.58 2.73 2.79 -23.70%
Adjusted Per Share Value based on latest NOSH - 9,049,739
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 262.31 260.11 260.05 262.21 264.29 265.74 260.60 0.43%
EPS -45.50 -54.83 -36.46 -35.30 5.70 9.90 6.26 -
DPS 9.38 9.38 8.37 8.37 8.37 8.37 7.82 12.90%
NAPS 1.8375 1.9104 2.0831 2.1977 2.5422 2.6835 2.6842 -22.34%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 4.15 3.93 4.56 3.80 5.45 5.49 5.24 -
P/RPS 1.56 1.50 1.73 1.43 2.03 2.03 1.93 -13.23%
P/EPS -9.01 -7.10 -12.35 -10.61 94.28 54.49 80.47 -
EY -11.10 -14.09 -8.10 -9.43 1.06 1.84 1.24 -
DY 2.29 2.42 1.86 2.23 1.56 1.55 1.55 29.74%
P/NAPS 2.23 2.04 2.16 1.70 2.11 2.01 1.88 12.06%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 28/05/19 22/02/19 23/11/18 24/08/18 22/05/18 22/02/18 23/11/17 -
Price 4.54 4.25 3.41 4.72 5.07 5.67 5.30 -
P/RPS 1.71 1.62 1.29 1.77 1.89 2.10 1.96 -8.70%
P/EPS -9.86 -7.67 -9.23 -13.18 87.71 56.27 81.40 -
EY -10.14 -13.03 -10.83 -7.59 1.14 1.78 1.23 -
DY 2.09 2.24 2.49 1.80 1.67 1.50 1.53 23.13%
P/NAPS 2.44 2.20 1.62 2.12 1.97 2.08 1.90 18.16%

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