[AXIATA] YoY TTM Result on 31-Mar-2020 [#1]

Stock
[AXIATA] AXIATA GROUP BERHAD
Announcement Date
21-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -38.15%
YoY- 120.21%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
TTM Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 25,178,202 26,306,592 24,230,606 24,670,459 24,086,969 24,269,678 22,437,523 1.93%
PBT -2,963,395 2,064,870 958,392 2,415,152 -3,410,571 1,585,577 979,811 -
Tax 13,147,952 -984,670 -545,256 -1,077,613 -958,598 -779,484 -461,823 -
NP 10,184,557 1,080,200 413,136 1,337,539 -4,369,169 806,093 517,988 64.24%
-
NP to SH 9,882,460 700,367 252,610 844,460 -4,178,112 523,056 375,012 72.46%
-
Tax Rate - 47.69% 56.89% 44.62% - 49.16% 47.13% -
Total Cost 14,993,645 25,226,392 23,817,470 23,332,920 28,456,138 23,463,585 21,919,535 -6.13%
-
Net Worth 23,953,631 16,882,532 17,422,646 15,578,341 16,873,451 23,344,977 25,229,465 -0.86%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 917,793 871,477 641,819 866,692 861,506 768,371 715,125 4.24%
Div Payout % 9.29% 124.43% 254.08% 102.63% 0.00% 146.90% 190.69% -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 23,953,631 16,882,532 17,422,646 15,578,341 16,873,451 23,344,977 25,229,465 -0.86%
NOSH 9,178,951 9,176,804 9,172,550 9,164,144 9,072,740 9,048,947 8,852,444 0.60%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 40.45% 4.11% 1.71% 5.42% -18.14% 3.32% 2.31% -
ROE 41.26% 4.15% 1.45% 5.42% -24.76% 2.24% 1.49% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 274.34 286.71 264.24 269.22 265.52 268.22 253.46 1.32%
EPS 107.68 7.63 2.75 9.22 -46.06 5.78 4.24 71.40%
DPS 10.00 9.50 7.00 9.50 9.50 8.49 8.00 3.78%
NAPS 2.61 1.84 1.90 1.70 1.86 2.58 2.85 -1.45%
Adjusted Per Share Value based on latest NOSH - 9,164,144
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 274.19 286.48 263.87 268.66 262.31 264.29 244.34 1.93%
EPS 107.62 7.63 2.75 9.20 -45.50 5.70 4.08 72.49%
DPS 9.99 9.49 6.99 9.44 9.38 8.37 7.79 4.23%
NAPS 2.6085 1.8385 1.8973 1.6965 1.8375 2.5422 2.7475 -0.86%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 3.01 3.79 3.65 3.28 4.15 5.45 5.06 -
P/RPS 1.10 1.32 1.38 1.22 1.56 2.03 2.00 -9.47%
P/EPS 2.80 49.65 132.50 35.59 -9.01 94.28 119.45 -46.48%
EY 35.77 2.01 0.75 2.81 -11.10 1.06 0.84 86.81%
DY 3.32 2.51 1.92 2.90 2.29 1.56 1.58 13.16%
P/NAPS 1.15 2.06 1.92 1.93 2.23 2.11 1.78 -7.01%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 25/05/23 25/05/22 25/05/21 21/05/20 28/05/19 22/05/18 25/05/17 -
Price 2.96 3.19 3.50 3.77 4.54 5.07 4.98 -
P/RPS 1.08 1.11 1.32 1.40 1.71 1.89 1.96 -9.45%
P/EPS 2.75 41.79 127.05 40.91 -9.86 87.71 117.56 -46.50%
EY 36.38 2.39 0.79 2.44 -10.14 1.14 0.85 86.97%
DY 3.38 2.98 2.00 2.52 2.09 1.67 1.61 13.15%
P/NAPS 1.13 1.73 1.84 2.22 2.44 1.97 1.75 -7.02%

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