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

Stock
[AXIATA] AXIATA GROUP BERHAD
Announcement Date
28-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -2.0%
YoY- 81.21%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
TTM Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 24,309,259 24,670,459 24,583,312 24,583,300 24,373,518 24,086,969 23,885,781 1.17%
PBT 2,183,491 2,415,152 2,780,058 436,986 285,098 -3,410,571 -4,345,688 -
Tax -976,967 -1,077,613 -1,057,105 -1,138,909 -1,049,093 -958,598 -901,552 5.50%
NP 1,206,524 1,337,539 1,722,953 -701,923 -763,995 -4,369,169 -5,247,240 -
-
NP to SH 720,384 844,460 1,365,407 -629,074 -616,711 -4,178,112 -5,034,573 -
-
Tax Rate 44.74% 44.62% 38.02% 260.63% 367.98% - - -
Total Cost 23,102,735 23,332,920 22,860,359 25,285,223 25,137,513 28,456,138 29,133,021 -14.33%
-
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 594,952 866,692 866,692 864,109 864,109 861,506 861,506 -21.88%
Div Payout % 82.59% 102.63% 63.48% 0.00% 0.00% 0.00% 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 4.96% 5.42% 7.01% -2.86% -3.13% -18.14% -21.97% -
ROE 4.46% 5.42% 8.43% -3.79% -3.59% -24.76% -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 265.18 269.22 268.76 269.30 267.79 265.52 262.79 0.60%
EPS 7.86 9.22 14.93 -6.89 -6.78 -46.06 -55.39 -
DPS 6.50 9.50 9.50 9.50 9.50 9.50 9.50 -22.37%
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 264.73 268.66 267.71 267.71 265.43 262.31 260.11 1.18%
EPS 7.84 9.20 14.87 -6.85 -6.72 -45.50 -54.83 -
DPS 6.48 9.44 9.44 9.41 9.41 9.38 9.38 -21.87%
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 1.34 1.22 1.54 1.60 1.86 1.56 1.50 -7.25%
P/EPS 45.18 35.59 27.73 -62.40 -73.50 -9.01 -7.10 -
EY 2.21 2.81 3.61 -1.60 -1.36 -11.10 -14.09 -
DY 1.83 2.90 2.29 2.21 1.91 2.29 2.42 -17.01%
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 1.18 1.40 1.58 1.58 1.88 1.71 1.62 -19.06%
P/EPS 39.83 40.91 28.47 -61.82 -74.23 -9.86 -7.67 -
EY 2.51 2.44 3.51 -1.62 -1.35 -10.14 -13.03 -
DY 2.08 2.52 2.24 2.23 1.89 2.09 2.24 -4.82%
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