[AXIATA] YoY TTM Result on 30-Sep-2022 [#3]

Stock
[AXIATA] AXIATA GROUP BERHAD
Announcement Date
25-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -127.11%
YoY- -119.18%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 22,903,850 27,338,140 25,259,562 24,207,662 24,583,300 23,879,881 23,930,728 -0.72%
PBT -4,479,750 1,357,324 1,090,988 2,374,447 436,986 -2,224,316 1,252,011 -
Tax 13,047,362 -1,174,845 -424,015 -947,851 -1,138,909 -899,890 -463,892 -
NP 8,567,612 182,479 666,973 1,426,596 -701,923 -3,124,206 788,119 48.81%
-
NP to SH 8,667,615 -85,730 446,918 953,673 -629,074 -3,347,925 575,259 57.12%
-
Tax Rate - 86.56% 38.87% 39.92% 260.63% - 37.05% -
Total Cost 14,336,238 27,155,661 24,592,589 22,781,066 25,285,223 27,004,087 23,142,609 -7.66%
-
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 917,897 963,413 825,383 594,952 864,109 768,401 717,732 4.18%
Div Payout % 10.59% 0.00% 184.68% 62.39% 0.00% 0.00% 124.77% -
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 37.41% 0.67% 2.64% 5.89% -2.86% -13.08% 3.29% -
ROE 38.54% -0.52% 2.50% 6.05% -3.79% -17.50% 2.33% -
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 249.52 297.90 275.38 264.01 269.30 263.41 270.88 -1.35%
EPS 94.43 -0.93 4.87 10.40 -6.89 -36.93 6.51 56.13%
DPS 10.00 10.50 9.00 6.50 9.50 8.50 8.12 3.53%
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 - 9,177,028
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 249.42 297.71 275.07 263.62 267.71 260.05 260.60 -0.72%
EPS 94.39 -0.93 4.87 10.39 -6.85 -36.46 6.26 57.14%
DPS 10.00 10.49 8.99 6.48 9.41 8.37 7.82 4.18%
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 1.00 0.88 1.42 1.12 1.60 1.73 1.93 -10.37%
P/EPS 2.64 -280.46 80.25 28.36 -62.40 -12.35 80.47 -43.40%
EY 37.92 -0.36 1.25 3.53 -1.60 -8.10 1.24 76.79%
DY 4.02 4.01 2.30 2.20 2.21 1.86 1.55 17.20%
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 3.73 4.26 3.41 5.30 -
P/RPS 0.92 1.02 1.42 1.41 1.58 1.29 1.96 -11.83%
P/EPS 2.44 -324.34 80.05 35.86 -61.82 -9.23 81.40 -44.25%
EY 41.06 -0.31 1.25 2.79 -1.62 -10.83 1.23 79.39%
DY 4.35 3.47 2.31 1.74 2.23 2.49 1.53 19.01%
P/NAPS 0.94 1.67 2.00 2.17 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