[AXIATA] QoQ Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[AXIATA] AXIATA GROUP BERHAD
Announcement Date
23-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 35.85%
YoY- -481.2%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 24,206,102 23,797,748 23,885,781 23,491,714 23,230,628 22,992,996 24,402,401 -0.53%
PBT 3,228,526 3,907,168 -4,345,688 -3,513,192 -6,033,046 166,700 1,936,231 40.74%
Tax -1,086,100 -772,312 -901,552 -788,817 -791,018 -544,128 -773,749 25.44%
NP 2,142,426 3,134,856 -5,247,240 -4,302,009 -6,824,064 -377,428 1,162,482 50.48%
-
NP to SH 1,826,294 2,836,212 -5,034,573 -4,496,866 -7,009,430 -589,632 909,480 59.36%
-
Tax Rate 33.64% 19.77% - - - 326.41% 39.96% -
Total Cost 22,063,676 20,662,892 29,133,021 27,793,723 30,054,692 23,370,424 23,239,919 -3.41%
-
Net Worth 17,202,124 16,873,451 17,542,688 19,128,370 20,180,594 23,344,977 24,641,894 -21.35%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 910,165 - 863,500 604,371 904,959 - 767,238 12.09%
Div Payout % 49.84% - 0.00% 0.00% 0.00% - 84.36% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 17,202,124 16,873,451 17,542,688 19,128,370 20,180,594 23,344,977 24,641,894 -21.35%
NOSH 9,128,638 9,072,740 9,071,017 9,069,720 9,049,739 9,048,947 9,047,951 0.59%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 8.85% 13.17% -21.97% -18.31% -29.38% -1.64% 4.76% -
ROE 10.62% 16.81% -28.70% -23.51% -34.73% -2.53% 3.69% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 265.95 262.33 262.79 259.13 256.70 254.11 270.35 -1.09%
EPS 20.00 31.20 -55.60 -49.60 -77.40 -6.40 10.10 57.88%
DPS 10.00 0.00 9.50 6.67 10.00 0.00 8.50 11.47%
NAPS 1.89 1.86 1.93 2.11 2.23 2.58 2.73 -21.79%
Adjusted Per Share Value based on latest NOSH - 9,069,720
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 263.60 259.16 260.11 255.82 252.98 250.39 265.74 -0.53%
EPS 19.89 30.89 -54.83 -48.97 -76.33 -6.42 9.90 59.42%
DPS 9.91 0.00 9.40 6.58 9.85 0.00 8.36 12.04%
NAPS 1.8733 1.8375 1.9104 2.0831 2.1977 2.5422 2.6835 -21.35%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 4.98 4.15 3.93 4.56 3.80 5.45 5.49 -
P/RPS 1.87 1.58 1.50 1.76 1.48 2.14 2.03 -5.34%
P/EPS 24.82 13.27 -7.10 -9.19 -4.91 -83.64 54.49 -40.88%
EY 4.03 7.53 -14.09 -10.88 -20.38 -1.20 1.84 68.89%
DY 2.01 0.00 2.42 1.46 2.63 0.00 1.55 18.97%
P/NAPS 2.63 2.23 2.04 2.16 1.70 2.11 2.01 19.68%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 29/08/19 28/05/19 22/02/19 23/11/18 24/08/18 22/05/18 22/02/18 -
Price 5.03 4.54 4.25 3.41 4.63 5.07 5.67 -
P/RPS 1.89 1.73 1.62 1.32 1.80 2.00 2.10 -6.80%
P/EPS 25.07 14.52 -7.67 -6.87 -5.98 -77.80 56.27 -41.75%
EY 3.99 6.89 -13.03 -14.55 -16.73 -1.29 1.78 71.53%
DY 1.99 0.00 2.24 1.96 2.16 0.00 1.50 20.79%
P/NAPS 2.66 2.44 2.20 1.62 2.08 1.97 2.08 17.87%

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