[AXIATA] QoQ TTM Result on 31-Mar-2021 [#1]

Announcement Date
25-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -30.82%
YoY- -70.09%
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 25,900,660 25,259,562 24,828,256 24,230,606 24,203,171 24,207,662 24,309,259 4.30%
PBT 2,173,618 1,090,988 1,157,177 958,392 1,208,310 2,374,447 2,183,491 -0.30%
Tax -896,737 -424,015 -485,657 -545,256 -584,264 -947,851 -976,967 -5.53%
NP 1,276,881 666,973 671,520 413,136 624,046 1,426,596 1,206,524 3.84%
-
NP to SH 818,901 446,918 450,348 252,610 365,156 953,673 720,384 8.89%
-
Tax Rate 41.26% 38.87% 41.97% 56.89% 48.35% 39.92% 44.74% -
Total Cost 24,623,779 24,592,589 24,156,736 23,817,470 23,579,125 22,781,066 23,102,735 4.33%
-
Net Worth 17,981,034 17,886,786 17,703,304 17,422,646 17,605,481 15,771,218 16,134,201 7.47%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 871,477 825,383 825,383 641,819 641,819 594,952 594,952 28.88%
Div Payout % 106.42% 184.68% 183.28% 254.08% 175.77% 62.39% 82.59% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 17,981,034 17,886,786 17,703,304 17,422,646 17,605,481 15,771,218 16,134,201 7.47%
NOSH 9,174,986 9,172,710 9,172,710 9,172,550 9,169,541 9,169,510 9,169,041 0.04%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 4.93% 2.64% 2.70% 1.71% 2.58% 5.89% 4.96% -
ROE 4.55% 2.50% 2.54% 1.45% 2.07% 6.05% 4.46% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 282.33 275.38 270.68 264.24 263.95 264.01 265.18 4.25%
EPS 8.93 4.87 4.91 2.75 3.98 10.40 7.86 8.85%
DPS 9.50 9.00 9.00 7.00 7.00 6.50 6.50 28.69%
NAPS 1.96 1.95 1.93 1.90 1.92 1.72 1.76 7.41%
Adjusted Per Share Value based on latest NOSH - 9,172,550
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 282.06 275.07 270.38 263.87 263.57 263.62 264.73 4.30%
EPS 8.92 4.87 4.90 2.75 3.98 10.39 7.84 8.95%
DPS 9.49 8.99 8.99 6.99 6.99 6.48 6.48 28.87%
NAPS 1.9581 1.9479 1.9279 1.8973 1.9172 1.7175 1.757 7.47%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 4.16 3.91 3.74 3.65 3.74 2.95 3.55 -
P/RPS 1.47 1.42 1.38 1.38 1.42 1.12 1.34 6.34%
P/EPS 46.60 80.25 76.18 132.50 93.92 28.36 45.18 2.07%
EY 2.15 1.25 1.31 0.75 1.06 3.53 2.21 -1.81%
DY 2.28 2.30 2.41 1.92 1.87 2.20 1.83 15.73%
P/NAPS 2.12 2.01 1.94 1.92 1.95 1.72 2.02 3.26%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 22/02/22 26/11/21 27/08/21 25/05/21 25/02/21 27/11/20 27/08/20 -
Price 3.92 3.90 4.04 3.50 3.57 3.73 3.13 -
P/RPS 1.39 1.42 1.49 1.32 1.35 1.41 1.18 11.50%
P/EPS 43.92 80.05 82.29 127.05 89.65 35.86 39.83 6.71%
EY 2.28 1.25 1.22 0.79 1.12 2.79 2.51 -6.18%
DY 2.42 2.31 2.23 2.00 1.96 1.74 2.08 10.58%
P/NAPS 2.00 2.00 2.09 1.84 1.86 2.17 1.78 8.05%

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