[AXIATA] YoY Annualized Quarter Result on 31-Dec-2019 [#4]

Stock
[AXIATA] AXIATA GROUP BERHAD
Announcement Date
21-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 5.84%
YoY- 128.95%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 21,725,735 25,900,661 24,203,171 24,583,312 23,885,781 24,402,401 21,565,392 0.12%
PBT -4,248,292 2,173,618 1,171,117 2,872,201 -4,345,688 1,936,231 1,139,580 -
Tax 14,281,623 -896,737 -547,072 -1,057,105 -901,552 -773,749 -482,422 -
NP 10,033,331 1,276,881 624,045 1,815,096 -5,247,240 1,162,482 657,158 57.47%
-
NP to SH 9,765,635 818,900 365,155 1,457,550 -5,034,573 909,480 504,254 63.83%
-
Tax Rate - 41.26% 46.71% 36.80% - 39.96% 42.33% -
Total Cost 11,692,404 24,623,780 23,579,126 22,768,216 29,133,021 23,239,919 20,908,234 -9.22%
-
Net Worth 23,865,383 17,981,034 17,605,481 16,189,980 17,542,688 24,641,894 23,266,458 0.42%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 1,285,059 871,529 641,866 868,953 863,500 767,238 707,724 10.44%
Div Payout % 13.16% 106.43% 175.78% 59.62% 0.00% 84.36% 140.35% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 23,865,383 17,981,034 17,605,481 16,189,980 17,542,688 24,641,894 23,266,458 0.42%
NOSH 9,179,084 9,174,986 9,169,541 9,163,573 9,071,017 9,047,951 8,846,561 0.61%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 46.18% 4.93% 2.58% 7.38% -21.97% 4.76% 3.05% -
ROE 40.92% 4.55% 2.07% 9.00% -28.70% 3.69% 2.17% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 236.69 282.33 263.95 268.76 262.79 270.35 243.77 -0.48%
EPS 106.40 8.90 4.00 16.00 -55.60 10.10 5.70 62.83%
DPS 14.00 9.50 7.00 9.50 9.50 8.50 8.00 9.77%
NAPS 2.60 1.96 1.92 1.77 1.93 2.73 2.63 -0.19%
Adjusted Per Share Value based on latest NOSH - 9,163,573
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 236.59 282.06 263.57 267.71 260.11 265.74 234.85 0.12%
EPS 106.35 8.92 3.98 15.87 -54.83 9.90 5.49 63.84%
DPS 13.99 9.49 6.99 9.46 9.40 8.36 7.71 10.43%
NAPS 2.5989 1.9581 1.9172 1.7631 1.9104 2.6835 2.5337 0.42%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 3.09 4.16 3.74 4.14 3.93 5.49 4.72 -
P/RPS 1.31 1.47 1.42 1.54 1.50 2.03 1.94 -6.33%
P/EPS 2.90 46.60 93.92 25.98 -7.10 54.49 82.81 -42.78%
EY 34.43 2.15 1.06 3.85 -14.09 1.84 1.21 74.68%
DY 4.53 2.28 1.87 2.29 2.42 1.55 1.69 17.85%
P/NAPS 1.19 2.12 1.95 2.34 2.04 2.01 1.79 -6.57%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 23/02/23 22/02/22 25/02/21 21/02/20 22/02/19 22/02/18 23/02/17 -
Price 3.15 3.92 3.57 4.25 4.25 5.67 4.71 -
P/RPS 1.33 1.39 1.35 1.58 1.62 2.10 1.93 -6.01%
P/EPS 2.96 43.92 89.65 26.67 -7.67 56.27 82.63 -42.57%
EY 33.77 2.28 1.12 3.75 -13.03 1.78 1.21 74.11%
DY 4.44 2.42 1.96 2.24 2.24 1.50 1.70 17.34%
P/NAPS 1.21 2.00 1.86 2.40 2.20 2.08 1.79 -6.31%

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