[AXIATA] YoY Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[AXIATA] AXIATA GROUP BERHAD
Announcement Date
23-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -8.73%
YoY- 8.73%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 23,920,873 24,421,740 23,491,714 24,188,408 21,034,626 19,364,032 18,531,140 4.34%
PBT 2,273,302 2,863,706 -3,513,192 2,034,205 1,884,298 3,335,270 3,063,342 -4.84%
Tax -910,032 -1,105,293 -788,817 -620,629 -645,336 -507,500 -732,250 3.68%
NP 1,363,270 1,758,413 -4,302,009 1,413,576 1,238,962 2,827,770 2,331,092 -8.54%
-
NP to SH 828,153 1,377,132 -4,496,866 1,179,673 1,085,002 2,782,645 2,354,312 -15.96%
-
Tax Rate 40.03% 38.60% - 30.51% 34.25% 15.22% 23.90% -
Total Cost 22,557,602 22,663,326 27,793,723 22,774,832 19,795,664 16,536,261 16,200,048 5.66%
-
Net Worth 15,771,218 16,614,154 19,128,370 24,934,004 23,174,241 22,853,338 19,676,027 -3.61%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 244,515 608,577 604,371 595,794 - 919,882 912,511 -19.69%
Div Payout % 29.53% 44.19% 0.00% 50.51% - 33.06% 38.76% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 15,771,218 16,614,154 19,128,370 24,934,004 23,174,241 22,853,338 19,676,027 -3.61%
NOSH 9,169,510 9,128,673 9,069,720 8,936,919 8,845,130 8,623,900 8,554,794 1.16%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 5.70% 7.20% -18.31% 5.84% 5.89% 14.60% 12.58% -
ROE 5.25% 8.29% -23.51% 4.73% 4.68% 12.18% 11.97% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 260.88 267.53 259.13 270.66 237.81 224.54 216.62 3.14%
EPS 9.07 15.07 -49.60 13.20 12.27 32.27 27.47 -16.84%
DPS 2.67 6.67 6.67 6.67 0.00 10.67 10.67 -20.60%
NAPS 1.72 1.82 2.11 2.79 2.62 2.65 2.30 -4.72%
Adjusted Per Share Value based on latest NOSH - 8,834,592
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 260.50 265.95 255.82 263.41 229.07 210.87 201.80 4.34%
EPS 9.02 15.00 -48.97 12.85 11.82 30.30 25.64 -15.96%
DPS 2.66 6.63 6.58 6.49 0.00 10.02 9.94 -19.70%
NAPS 1.7175 1.8093 2.0831 2.7153 2.5237 2.4887 2.1427 -3.61%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 2.95 4.30 4.56 5.24 5.22 5.80 7.00 -
P/RPS 1.13 1.61 1.76 1.94 2.20 2.58 3.23 -16.04%
P/EPS 32.66 28.50 -9.19 39.70 42.55 17.98 25.44 4.24%
EY 3.06 3.51 -10.88 2.52 2.35 5.56 3.93 -4.08%
DY 0.90 1.55 1.46 1.27 0.00 1.84 1.52 -8.35%
P/NAPS 1.72 2.36 2.16 1.88 1.99 2.19 3.04 -9.04%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 27/11/20 28/11/19 23/11/18 23/11/17 24/11/16 27/11/15 24/11/14 -
Price 3.69 4.26 3.41 5.29 4.31 6.14 7.19 -
P/RPS 1.41 1.59 1.32 1.95 1.81 2.73 3.32 -13.28%
P/EPS 40.86 28.24 -6.87 40.08 35.14 19.03 26.13 7.72%
EY 2.45 3.54 -14.55 2.50 2.85 5.26 3.83 -7.16%
DY 0.72 1.56 1.96 1.26 0.00 1.74 1.48 -11.30%
P/NAPS 2.15 2.34 1.62 1.90 1.65 2.32 3.13 -6.06%

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