[AXIATA] QoQ Annualized Quarter Result on 31-Dec-2020 [#4]

Stock
[AXIATA] AXIATA GROUP BERHAD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -55.91%
YoY- -74.95%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 25,329,394 24,908,166 24,256,076 24,203,171 23,920,873 23,657,996 24,146,336 3.23%
PBT 2,166,461 1,933,124 1,447,872 1,171,117 2,273,302 2,035,392 2,447,544 -7.80%
Tax -745,956 -728,610 -698,312 -547,072 -910,032 -925,824 -854,344 -8.63%
NP 1,420,505 1,204,514 749,560 624,045 1,363,270 1,109,568 1,593,200 -7.35%
-
NP to SH 937,166 706,630 302,240 365,155 828,153 536,248 752,424 15.74%
-
Tax Rate 34.43% 37.69% 48.23% 46.71% 40.03% 45.49% 34.91% -
Total Cost 23,908,889 23,703,652 23,506,516 23,579,126 22,557,602 22,548,428 22,553,136 3.96%
-
Net Worth 17,886,786 17,703,304 17,422,646 17,605,481 15,771,218 16,134,201 15,578,341 9.64%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 489,211 733,815 - 641,866 244,515 366,686 - -
Div Payout % 52.20% 103.85% - 175.78% 29.53% 68.38% - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 17,886,786 17,703,304 17,422,646 17,605,481 15,771,218 16,134,201 15,578,341 9.64%
NOSH 9,172,710 9,172,710 9,172,550 9,169,541 9,169,510 9,169,041 9,164,144 0.06%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 5.61% 4.84% 3.09% 2.58% 5.70% 4.69% 6.60% -
ROE 5.24% 3.99% 1.73% 2.07% 5.25% 3.32% 4.83% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 276.14 271.55 264.52 263.95 260.88 258.07 263.50 3.16%
EPS 10.27 7.80 3.20 4.00 9.07 5.80 8.40 14.32%
DPS 5.33 8.00 0.00 7.00 2.67 4.00 0.00 -
NAPS 1.95 1.93 1.90 1.92 1.72 1.76 1.70 9.56%
Adjusted Per Share Value based on latest NOSH - 9,169,541
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 275.84 271.25 264.15 263.57 260.50 257.63 262.95 3.23%
EPS 10.21 7.70 3.29 3.98 9.02 5.84 8.19 15.81%
DPS 5.33 7.99 0.00 6.99 2.66 3.99 0.00 -
NAPS 1.9479 1.9279 1.8973 1.9172 1.7175 1.757 1.6965 9.64%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 3.91 3.74 3.65 3.74 2.95 3.55 3.28 -
P/RPS 1.42 1.38 1.38 1.42 1.13 1.38 1.24 9.44%
P/EPS 38.27 48.55 110.74 93.92 32.66 60.69 39.95 -2.82%
EY 2.61 2.06 0.90 1.06 3.06 1.65 2.50 2.90%
DY 1.36 2.14 0.00 1.87 0.90 1.13 0.00 -
P/NAPS 2.01 1.94 1.92 1.95 1.72 2.02 1.93 2.74%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 26/11/21 27/08/21 25/05/21 25/02/21 27/11/20 27/08/20 21/05/20 -
Price 3.90 4.04 3.50 3.57 3.69 3.13 3.77 -
P/RPS 1.41 1.49 1.32 1.35 1.41 1.21 1.43 -0.93%
P/EPS 38.17 52.44 106.19 89.65 40.86 53.51 45.91 -11.57%
EY 2.62 1.91 0.94 1.12 2.45 1.87 2.18 13.02%
DY 1.37 1.98 0.00 1.96 0.72 1.28 0.00 -
P/NAPS 2.00 2.09 1.84 1.86 2.15 1.78 2.22 -6.71%

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