[AXIATA] YoY 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- 177.82%
YoY- 120.01%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
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 5,834,911 6,903,614 6,262,516 6,267,007 6,266,995 6,261,095 5,789,422 0.13%
PBT -3,787,763 548,771 -533,859 632,278 -1,710,794 410,578 -273,642 54.92%
Tax 13,850,117 -337,270 135,452 -228,135 -309,939 -308,277 1,580 353.76%
NP 10,062,354 211,501 -398,407 404,143 -2,020,733 102,301 -272,062 -
-
NP to SH 9,967,390 116,024 -255,959 332,558 -1,661,923 24,725 -309,496 -
-
Tax Rate - 61.46% - 36.08% - 75.08% - -
Total Cost -4,227,443 6,692,113 6,660,923 5,862,864 8,287,728 6,158,794 6,061,484 -
-
Net Worth 23,865,383 17,981,034 17,605,481 16,189,980 17,542,688 24,641,894 23,256,414 0.43%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 458,949 504,569 458,476 411,609 409,026 315,921 265,282 9.56%
Div Payout % 4.60% 434.88% 0.00% 123.77% 0.00% 1,277.74% 0.00% -
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 23,256,414 0.43%
NOSH 9,179,084 9,174,986 9,169,541 9,163,573 9,071,017 9,047,951 8,842,742 0.62%
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 172.45% 3.06% -6.36% 6.45% -32.24% 1.63% -4.70% -
ROE 41.77% 0.65% -1.45% 2.05% -9.47% 0.10% -1.33% -
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 63.57 75.25 68.30 68.52 68.95 69.36 65.47 -0.48%
EPS 108.60 1.30 -2.80 3.60 -18.30 0.30 -3.50 -
DPS 5.00 5.50 5.00 4.50 4.50 3.50 3.00 8.88%
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 63.55 75.19 68.20 68.25 68.25 68.19 63.05 0.13%
EPS 108.55 1.26 -2.79 3.62 -18.10 0.27 -3.37 -
DPS 5.00 5.50 4.99 4.48 4.45 3.44 2.89 9.56%
NAPS 2.5992 1.9583 1.9174 1.7632 1.9106 2.6837 2.5328 0.43%
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 4.86 5.53 5.48 6.04 5.70 7.91 7.21 -6.35%
P/EPS 2.85 328.93 -133.98 113.87 -21.49 2,004.23 -134.86 -
EY 35.14 0.30 -0.75 0.88 -4.65 0.05 -0.74 -
DY 1.62 1.32 1.34 1.09 1.15 0.64 0.64 16.73%
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 4.96 5.21 5.23 6.20 6.16 8.17 7.19 -5.99%
P/EPS 2.90 309.95 -127.89 116.89 -23.24 2,069.94 -134.57 -
EY 34.47 0.32 -0.78 0.86 -4.30 0.05 -0.74 -
DY 1.59 1.40 1.40 1.06 1.06 0.62 0.64 16.36%
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