[AXIATA] QoQ Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[AXIATA] AXIATA GROUP BERHAD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 32.62%
YoY- 13.16%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 26,348,416 25,879,804 25,900,661 25,329,394 24,908,166 24,256,076 24,203,171 5.84%
PBT 1,079,938 1,012,880 2,173,618 2,166,461 1,933,124 1,447,872 1,171,117 -5.27%
Tax -1,125,222 -1,050,044 -896,737 -745,956 -728,610 -698,312 -547,072 61.94%
NP -45,284 -37,164 1,276,881 1,420,505 1,204,514 749,560 624,045 -
-
NP to SH -298,706 -171,896 818,900 937,166 706,630 302,240 365,155 -
-
Tax Rate 104.19% 103.67% 41.26% 34.43% 37.69% 48.23% 46.71% -
Total Cost 26,393,700 25,916,968 24,623,780 23,908,889 23,703,652 23,506,516 23,579,126 7.82%
-
Net Worth 16,610,015 16,882,532 17,981,034 17,886,786 17,703,304 17,422,646 17,605,481 -3.81%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - 871,529 489,211 733,815 - 641,866 -
Div Payout % - - 106.43% 52.20% 103.85% - 175.78% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 16,610,015 16,882,532 17,981,034 17,886,786 17,703,304 17,422,646 17,605,481 -3.81%
NOSH 9,176,804 9,176,804 9,174,986 9,172,710 9,172,710 9,172,550 9,169,541 0.05%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin -0.17% -0.14% 4.93% 5.61% 4.84% 3.09% 2.58% -
ROE -1.80% -1.02% 4.55% 5.24% 3.99% 1.73% 2.07% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 287.12 282.06 282.33 276.14 271.55 264.52 263.95 5.78%
EPS -3.20 -2.00 8.90 10.27 7.80 3.20 4.00 -
DPS 0.00 0.00 9.50 5.33 8.00 0.00 7.00 -
NAPS 1.81 1.84 1.96 1.95 1.93 1.90 1.92 -3.86%
Adjusted Per Share Value based on latest NOSH - 9,172,710
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 286.93 281.83 282.06 275.84 271.25 264.15 263.57 5.84%
EPS -3.25 -1.87 8.92 10.21 7.70 3.29 3.98 -
DPS 0.00 0.00 9.49 5.33 7.99 0.00 6.99 -
NAPS 1.8088 1.8385 1.9581 1.9479 1.9279 1.8973 1.9172 -3.81%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 2.83 3.79 4.16 3.91 3.74 3.65 3.74 -
P/RPS 0.99 1.34 1.47 1.42 1.38 1.38 1.42 -21.42%
P/EPS -86.94 -202.30 46.60 38.27 48.55 110.74 93.92 -
EY -1.15 -0.49 2.15 2.61 2.06 0.90 1.06 -
DY 0.00 0.00 2.28 1.36 2.14 0.00 1.87 -
P/NAPS 1.56 2.06 2.12 2.01 1.94 1.92 1.95 -13.85%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 26/08/22 25/05/22 22/02/22 26/11/21 27/08/21 25/05/21 25/02/21 -
Price 3.03 3.19 3.92 3.90 4.04 3.50 3.57 -
P/RPS 1.06 1.13 1.39 1.41 1.49 1.32 1.35 -14.92%
P/EPS -93.09 -170.27 43.92 38.17 52.44 106.19 89.65 -
EY -1.07 -0.59 2.28 2.62 1.91 0.94 1.12 -
DY 0.00 0.00 2.42 1.37 1.98 0.00 1.96 -
P/NAPS 1.67 1.73 2.00 2.00 2.09 1.84 1.86 -6.94%

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