[AXIATA] QoQ Annualized Quarter Result on 31-Mar-2022 [#1]

Stock
[AXIATA] AXIATA GROUP BERHAD
Announcement Date
25-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -120.99%
YoY- -156.87%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 21,725,735 27,246,034 26,348,416 25,879,804 25,900,661 25,329,394 24,908,166 -8.68%
PBT -4,248,292 1,078,070 1,079,938 1,012,880 2,173,618 2,166,461 1,933,124 -
Tax 14,281,623 -1,116,767 -1,125,222 -1,050,044 -896,737 -745,956 -728,610 -
NP 10,033,331 -38,697 -45,284 -37,164 1,276,881 1,420,505 1,204,514 309.33%
-
NP to SH 9,765,635 -269,006 -298,706 -171,896 818,900 937,166 706,630 473.14%
-
Tax Rate - 103.59% 104.19% 103.67% 41.26% 34.43% 37.69% -
Total Cost 11,692,404 27,284,731 26,393,700 25,916,968 24,623,780 23,908,889 23,703,652 -37.48%
-
Net Worth 23,865,383 16,610,152 16,610,015 16,882,532 17,981,034 17,886,786 17,703,304 21.96%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 1,285,059 611,791 - - 871,529 489,211 733,815 45.13%
Div Payout % 13.16% 0.00% - - 106.43% 52.20% 103.85% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 23,865,383 16,610,152 16,610,015 16,882,532 17,981,034 17,886,786 17,703,304 21.96%
NOSH 9,179,084 9,177,028 9,176,804 9,176,804 9,174,986 9,172,710 9,172,710 0.04%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 46.18% -0.14% -0.17% -0.14% 4.93% 5.61% 4.84% -
ROE 40.92% -1.62% -1.80% -1.02% 4.55% 5.24% 3.99% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 236.69 296.90 287.12 282.06 282.33 276.14 271.55 -8.72%
EPS 106.40 -2.93 -3.20 -2.00 8.90 10.27 7.80 468.19%
DPS 14.00 6.67 0.00 0.00 9.50 5.33 8.00 45.07%
NAPS 2.60 1.81 1.81 1.84 1.96 1.95 1.93 21.91%
Adjusted Per Share Value based on latest NOSH - 9,176,804
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 236.59 296.71 286.93 281.83 282.06 275.84 271.25 -8.68%
EPS 106.35 -2.93 -3.25 -1.87 8.92 10.21 7.70 472.91%
DPS 13.99 6.66 0.00 0.00 9.49 5.33 7.99 45.12%
NAPS 2.5989 1.8088 1.8088 1.8385 1.9581 1.9479 1.9279 21.96%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 3.09 2.62 2.83 3.79 4.16 3.91 3.74 -
P/RPS 1.31 0.88 0.99 1.34 1.47 1.42 1.38 -3.40%
P/EPS 2.90 -89.38 -86.94 -202.30 46.60 38.27 48.55 -84.64%
EY 34.43 -1.12 -1.15 -0.49 2.15 2.61 2.06 550.35%
DY 4.53 2.54 0.00 0.00 2.28 1.36 2.14 64.63%
P/NAPS 1.19 1.45 1.56 2.06 2.12 2.01 1.94 -27.74%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 23/02/23 25/11/22 26/08/22 25/05/22 22/02/22 26/11/21 27/08/21 -
Price 3.15 3.03 3.03 3.19 3.92 3.90 4.04 -
P/RPS 1.33 1.02 1.06 1.13 1.39 1.41 1.49 -7.27%
P/EPS 2.96 -103.37 -93.09 -170.27 43.92 38.17 52.44 -85.20%
EY 33.77 -0.97 -1.07 -0.59 2.28 2.62 1.91 575.13%
DY 4.44 2.20 0.00 0.00 2.42 1.37 1.98 71.06%
P/NAPS 1.21 1.67 1.67 1.73 2.00 2.00 2.09 -30.46%

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