[AXIATA] YoY TTM Result on 30-Jun-2020 [#2]

Announcement Date
27-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -14.69%
YoY- 216.81%
Quarter Report
View:
Show?
TTM Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 24,468,471 26,620,785 24,828,256 24,309,259 24,373,518 24,078,177 23,185,992 0.90%
PBT -4,454,779 1,747,024 1,157,177 2,183,491 285,098 -2,043,892 1,141,506 -
Tax 13,930,870 -1,095,043 -485,657 -976,967 -1,049,093 -946,767 -376,709 -
NP 9,476,091 651,981 671,520 1,206,524 -763,995 -2,990,659 764,797 52.08%
-
NP to SH 9,412,626 316,231 450,348 720,384 -616,711 -3,241,456 593,283 58.48%
-
Tax Rate - 62.68% 41.97% 44.74% 367.98% - 33.00% -
Total Cost 14,992,380 25,968,804 24,156,736 23,102,735 25,137,513 27,068,836 22,421,195 -6.48%
-
Net Worth 24,140,644 16,610,015 17,703,304 16,134,201 17,202,124 20,180,594 25,789,649 -1.09%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 1,376,741 504,569 825,383 594,952 864,109 768,401 717,732 11.46%
Div Payout % 14.63% 159.56% 183.28% 82.59% 0.00% 0.00% 120.98% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 24,140,644 16,610,015 17,703,304 16,134,201 17,202,124 20,180,594 25,789,649 -1.09%
NOSH 9,178,951 9,176,804 9,172,710 9,169,041 9,128,638 9,049,739 9,049,000 0.23%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 38.73% 2.45% 2.70% 4.96% -3.13% -12.42% 3.30% -
ROE 38.99% 1.90% 2.54% 4.46% -3.59% -16.06% 2.30% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 266.57 290.09 270.68 265.18 267.79 266.07 256.23 0.66%
EPS 102.55 3.45 4.91 7.86 -6.78 -35.82 6.56 58.09%
DPS 15.00 5.50 9.00 6.50 9.50 8.49 7.93 11.20%
NAPS 2.63 1.81 1.93 1.76 1.89 2.23 2.85 -1.32%
Adjusted Per Share Value based on latest NOSH - 9,169,041
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 266.46 289.90 270.38 264.73 265.43 262.21 252.49 0.90%
EPS 102.50 3.44 4.90 7.84 -6.72 -35.30 6.46 58.48%
DPS 14.99 5.49 8.99 6.48 9.41 8.37 7.82 11.44%
NAPS 2.6289 1.8088 1.9279 1.757 1.8733 2.1977 2.8085 -1.09%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 2.65 2.83 3.74 3.55 4.98 3.80 4.83 -
P/RPS 0.99 0.98 1.38 1.34 1.86 1.43 1.89 -10.21%
P/EPS 2.58 82.12 76.18 45.18 -73.50 -10.61 73.67 -42.78%
EY 38.70 1.22 1.31 2.21 -1.36 -9.43 1.36 74.68%
DY 5.66 1.94 2.41 1.83 1.91 2.23 1.64 22.91%
P/NAPS 1.01 1.56 1.94 2.02 2.63 1.70 1.69 -8.21%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 29/08/23 26/08/22 27/08/21 27/08/20 29/08/19 24/08/18 30/08/17 -
Price 2.58 3.03 4.04 3.13 5.03 4.72 4.93 -
P/RPS 0.97 1.04 1.49 1.18 1.88 1.77 1.92 -10.75%
P/EPS 2.52 87.93 82.29 39.83 -74.23 -13.18 75.19 -43.20%
EY 39.75 1.14 1.22 2.51 -1.35 -7.59 1.33 76.11%
DY 5.81 1.82 2.23 2.08 1.89 1.80 1.61 23.83%
P/NAPS 0.98 1.67 2.09 1.78 2.66 2.12 1.73 -9.03%

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