[AXIATA] YoY TTM Result on 31-Dec-2017 [#4]

Stock
[AXIATA] AXIATA GROUP BERHAD
Announcement Date
22-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 58.1%
YoY- 80.36%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
TTM Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 24,203,171 24,583,312 23,885,781 24,402,401 21,565,392 19,883,461 18,711,777 4.37%
PBT 1,208,310 2,780,058 -4,345,688 1,936,231 1,139,578 3,331,142 3,146,601 -14.73%
Tax -584,264 -1,057,105 -901,552 -773,749 -482,422 -695,075 -778,079 -4.65%
NP 624,046 1,722,953 -5,247,240 1,162,482 657,156 2,636,067 2,368,522 -19.91%
-
NP to SH 365,156 1,365,407 -5,034,573 909,480 504,252 2,554,219 2,364,977 -26.73%
-
Tax Rate 48.35% 38.02% - 39.96% 42.33% 20.87% 24.73% -
Total Cost 23,579,125 22,860,359 29,133,021 23,239,919 20,908,236 17,247,394 16,343,255 6.29%
-
Net Worth 17,605,481 16,189,980 17,542,688 24,641,894 23,256,414 23,538,064 20,865,731 -2.78%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 641,819 866,692 861,506 768,371 715,125 2,438,407 2,578,261 -20.66%
Div Payout % 175.77% 63.48% 0.00% 84.48% 141.82% 95.47% 109.02% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 17,605,481 16,189,980 17,542,688 24,641,894 23,256,414 23,538,064 20,865,731 -2.78%
NOSH 9,169,541 9,163,573 9,071,017 9,047,951 8,842,742 8,815,754 8,622,202 1.03%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 2.58% 7.01% -21.97% 4.76% 3.05% 13.26% 12.66% -
ROE 2.07% 8.43% -28.70% 3.69% 2.17% 10.85% 11.33% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 263.95 268.76 262.79 270.35 243.88 225.54 217.02 3.31%
EPS 3.98 14.93 -55.39 10.08 5.70 28.97 27.43 -27.48%
DPS 7.00 9.50 9.50 8.51 8.00 27.66 30.00 -21.52%
NAPS 1.92 1.77 1.93 2.73 2.63 2.67 2.42 -3.78%
Adjusted Per Share Value based on latest NOSH - 9,047,951
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 263.57 267.71 260.11 265.74 234.85 216.53 203.77 4.37%
EPS 3.98 14.87 -54.83 9.90 5.49 27.82 25.75 -26.72%
DPS 6.99 9.44 9.38 8.37 7.79 26.55 28.08 -20.66%
NAPS 1.9172 1.7631 1.9104 2.6835 2.5326 2.5633 2.2723 -2.78%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 3.74 4.14 3.93 5.49 4.72 6.41 7.05 -
P/RPS 1.42 1.54 1.50 2.03 1.94 2.84 3.25 -12.87%
P/EPS 93.92 27.73 -7.10 54.49 82.77 22.12 25.70 24.08%
EY 1.06 3.61 -14.09 1.84 1.21 4.52 3.89 -19.46%
DY 1.87 2.29 2.42 1.55 1.69 4.32 4.26 -12.81%
P/NAPS 1.95 2.34 2.04 2.01 1.79 2.40 2.91 -6.44%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 25/02/21 21/02/20 22/02/19 22/02/18 23/02/17 17/02/16 25/02/15 -
Price 3.57 4.25 4.25 5.67 4.53 5.90 7.17 -
P/RPS 1.35 1.58 1.62 2.10 1.86 2.62 3.30 -13.82%
P/EPS 89.65 28.47 -7.67 56.27 79.44 20.36 26.14 22.77%
EY 1.12 3.51 -13.03 1.78 1.26 4.91 3.83 -18.51%
DY 1.96 2.24 2.24 1.50 1.77 4.69 4.18 -11.84%
P/NAPS 1.86 2.40 2.20 2.08 1.72 2.21 2.96 -7.44%

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