[AXIATA] YoY Quarter Result on 30-Sep-2021 [#3]

Stock
[AXIATA] AXIATA GROUP BERHAD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 25.85%
YoY- -0.97%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 5,695,697 7,260,318 6,542,963 6,111,657 6,213,254 6,003,472 6,201,768 -1.40%
PBT 243,613 268,584 658,284 724,473 533,517 381,629 562,053 -13.00%
Tax -1,158,472 -274,964 -195,162 -256,804 -285,920 -196,104 -242,981 29.71%
NP -914,859 -6,380 463,122 467,669 247,597 185,525 319,072 -
-
NP to SH -797,411 -52,400 349,561 352,991 119,702 132,065 238,534 -
-
Tax Rate 475.54% 102.38% 29.65% 35.45% 53.59% 51.39% 43.23% -
Total Cost 6,610,556 7,266,698 6,079,841 5,643,988 5,965,657 5,817,947 5,882,696 1.96%
-
Net Worth 22,488,535 16,610,152 17,886,786 15,771,218 16,614,154 19,128,370 24,648,512 -1.51%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - 458,844 - - - - - -
Div Payout % - 0.00% - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 22,488,535 16,610,152 17,886,786 15,771,218 16,614,154 19,128,370 24,648,512 -1.51%
NOSH 9,179,084 9,177,028 9,172,710 9,169,510 9,128,673 9,069,720 8,834,592 0.63%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin -16.06% -0.09% 7.08% 7.65% 3.98% 3.09% 5.14% -
ROE -3.55% -0.32% 1.95% 2.24% 0.72% 0.69% 0.97% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 62.05 79.12 71.33 66.65 68.06 66.22 70.20 -2.03%
EPS -8.70 -0.60 3.80 3.80 1.30 1.50 2.70 -
DPS 0.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.45 1.81 1.95 1.72 1.82 2.11 2.79 -2.14%
Adjusted Per Share Value based on latest NOSH - 9,172,710
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 62.03 79.06 71.25 66.56 67.66 65.38 67.54 -1.40%
EPS -8.68 -0.57 3.81 3.84 1.30 1.44 2.60 -
DPS 0.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.449 1.8088 1.9479 1.7175 1.8093 2.0831 2.6842 -1.51%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 2.49 2.62 3.91 2.95 4.30 4.56 5.24 -
P/RPS 4.01 3.31 5.48 4.43 6.32 6.89 7.46 -9.82%
P/EPS -28.66 -458.84 102.60 76.63 327.92 313.02 194.07 -
EY -3.49 -0.22 0.97 1.30 0.30 0.32 0.52 -
DY 0.00 1.91 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.45 2.01 1.72 2.36 2.16 1.88 -9.68%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/11/23 25/11/22 26/11/21 27/11/20 28/11/19 23/11/18 23/11/17 -
Price 2.30 3.03 3.90 3.69 4.26 3.41 5.29 -
P/RPS 3.71 3.83 5.47 5.54 6.26 5.15 7.54 -11.14%
P/EPS -26.48 -530.65 102.34 95.85 324.87 234.08 195.93 -
EY -3.78 -0.19 0.98 1.04 0.31 0.43 0.51 -
DY 0.00 1.65 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.67 2.00 2.15 2.34 1.62 1.90 -11.06%

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