[AXIATA] YoY Quarter Result on 30-Sep-2018 [#3]

Stock
[AXIATA] AXIATA GROUP BERHAD
Announcement Date
23-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 103.93%
YoY- -44.63%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 6,542,963 6,111,657 6,213,254 6,003,472 6,201,768 5,457,032 5,065,108 4.35%
PBT 658,284 724,473 533,517 381,629 562,053 451,548 1,027,312 -7.14%
Tax -195,162 -256,804 -285,920 -196,104 -242,981 -155,798 -72,229 17.99%
NP 463,122 467,669 247,597 185,525 319,072 295,750 955,083 -11.35%
-
NP to SH 349,561 352,991 119,702 132,065 238,534 256,558 891,387 -14.43%
-
Tax Rate 29.65% 35.45% 53.59% 51.39% 43.23% 34.50% 7.03% -
Total Cost 6,079,841 5,643,988 5,965,657 5,817,947 5,882,696 5,161,282 4,110,025 6.73%
-
Net Worth 17,886,786 15,771,218 16,614,154 19,128,370 24,648,512 23,178,686 22,933,743 -4.05%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - 692,339 -
Div Payout % - - - - - - 77.67% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 17,886,786 15,771,218 16,614,154 19,128,370 24,648,512 23,178,686 22,933,743 -4.05%
NOSH 9,172,710 9,169,510 9,128,673 9,069,720 8,834,592 8,846,827 8,654,242 0.97%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 7.08% 7.65% 3.98% 3.09% 5.14% 5.42% 18.86% -
ROE 1.95% 2.24% 0.72% 0.69% 0.97% 1.11% 3.89% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 71.33 66.65 68.06 66.22 70.20 61.68 58.53 3.34%
EPS 3.80 3.80 1.30 1.50 2.70 2.90 10.30 -15.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 8.00 -
NAPS 1.95 1.72 1.82 2.11 2.79 2.62 2.65 -4.97%
Adjusted Per Share Value based on latest NOSH - 9,069,720
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 71.26 66.56 67.67 65.38 67.54 59.43 55.16 4.35%
EPS 3.81 3.84 1.30 1.44 2.60 2.79 9.71 -14.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 7.54 -
NAPS 1.948 1.7176 1.8094 2.0833 2.6845 2.5244 2.4977 -4.05%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 3.91 2.95 4.30 4.56 5.24 5.22 5.80 -
P/RPS 5.48 4.43 6.32 6.89 7.46 8.46 9.91 -9.39%
P/EPS 102.60 76.63 327.92 313.02 194.07 180.00 56.31 10.50%
EY 0.97 1.30 0.30 0.32 0.52 0.56 1.78 -9.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.38 -
P/NAPS 2.01 1.72 2.36 2.16 1.88 1.99 2.19 -1.41%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 26/11/21 27/11/20 28/11/19 23/11/18 23/11/17 24/11/16 27/11/15 -
Price 3.90 3.69 4.26 3.41 5.29 4.31 6.14 -
P/RPS 5.47 5.54 6.26 5.15 7.54 6.99 10.49 -10.27%
P/EPS 102.34 95.85 324.87 234.08 195.93 148.62 59.61 9.41%
EY 0.98 1.04 0.31 0.43 0.51 0.67 1.68 -8.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.30 -
P/NAPS 2.00 2.15 2.34 1.62 1.90 1.65 2.32 -2.44%

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