[AXIATA] YoY Annualized Quarter Result on 30-Jun-2018 [#2]

Announcement Date
24-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -1088.78%
YoY- -642.34%
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 24,908,166 23,657,996 24,206,102 23,230,628 23,879,076 20,637,876 18,915,832 4.68%
PBT 1,933,124 2,035,392 3,228,526 -6,033,046 1,927,202 1,923,344 2,948,282 -6.78%
Tax -728,610 -925,824 -1,086,100 -791,018 -444,982 -656,408 -616,792 2.81%
NP 1,204,514 1,109,568 2,142,426 -6,824,064 1,482,220 1,266,936 2,331,490 -10.41%
-
NP to SH 706,630 536,248 1,826,294 -7,009,430 1,292,442 1,114,380 2,391,194 -18.37%
-
Tax Rate 37.69% 45.49% 33.64% - 23.09% 34.13% 20.92% -
Total Cost 23,703,652 22,548,428 22,063,676 30,054,692 22,396,856 19,370,940 16,584,342 6.12%
-
Net Worth 17,703,304 16,134,201 17,202,124 20,180,594 25,579,581 22,641,370 21,159,487 -2.92%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 733,815 366,686 910,165 904,959 897,529 884,428 1,376,226 -9.94%
Div Payout % 103.85% 68.38% 49.84% 0.00% 69.44% 79.37% 57.55% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 17,703,304 16,134,201 17,202,124 20,180,594 25,579,581 22,641,370 21,159,487 -2.92%
NOSH 9,172,710 9,169,041 9,128,638 9,049,739 8,975,291 8,844,285 8,601,417 1.07%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 4.84% 4.69% 8.85% -29.38% 6.21% 6.14% 12.33% -
ROE 3.99% 3.32% 10.62% -34.73% 5.05% 4.92% 11.30% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 271.55 258.07 265.95 256.70 266.05 233.35 219.92 3.57%
EPS 7.80 5.80 20.00 -77.40 14.40 12.60 27.80 -19.07%
DPS 8.00 4.00 10.00 10.00 10.00 10.00 16.00 -10.90%
NAPS 1.93 1.76 1.89 2.23 2.85 2.56 2.46 -3.95%
Adjusted Per Share Value based on latest NOSH - 9,049,739
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 271.25 257.63 263.60 252.98 260.04 224.74 205.99 4.68%
EPS 7.70 5.84 19.89 -76.33 14.07 12.14 26.04 -18.36%
DPS 7.99 3.99 9.91 9.85 9.77 9.63 14.99 -9.94%
NAPS 1.9279 1.757 1.8733 2.1977 2.7856 2.4656 2.3043 -2.92%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 3.74 3.55 4.98 3.80 4.83 5.63 6.40 -
P/RPS 1.38 1.38 1.87 1.48 1.82 2.41 2.91 -11.68%
P/EPS 48.55 60.69 24.82 -4.91 33.54 44.68 23.02 13.23%
EY 2.06 1.65 4.03 -20.38 2.98 2.24 4.34 -11.66%
DY 2.14 1.13 2.01 2.63 2.07 1.78 2.50 -2.55%
P/NAPS 1.94 2.02 2.63 1.70 1.69 2.20 2.60 -4.75%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 27/08/21 27/08/20 29/08/19 24/08/18 30/08/17 25/08/16 20/08/15 -
Price 4.04 3.13 5.03 4.63 4.93 5.49 5.80 -
P/RPS 1.49 1.21 1.89 1.80 1.85 2.35 2.64 -9.08%
P/EPS 52.44 53.51 25.07 -5.98 34.24 43.57 20.86 16.59%
EY 1.91 1.87 3.99 -16.73 2.92 2.30 4.79 -14.19%
DY 1.98 1.28 1.99 2.16 2.03 1.82 2.76 -5.38%
P/NAPS 2.09 1.78 2.66 2.08 1.73 2.14 2.36 -2.00%

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