[AXIATA] QoQ Cumulative Quarter Result on 30-Jun-2019 [#2]

Stock
[AXIATA] AXIATA GROUP BERHAD
Announcement Date
29-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 28.78%
YoY- 126.05%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
Cumulative Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 6,036,584 24,583,312 18,316,305 12,103,051 5,949,437 23,885,781 17,618,786 -51.00%
PBT 611,886 2,872,201 2,147,780 1,614,263 976,792 -4,345,688 -2,634,894 -
Tax -213,586 -1,057,105 -828,970 -543,050 -193,078 -901,552 -591,613 -49.26%
NP 398,300 1,815,096 1,318,810 1,071,213 783,714 -5,247,240 -3,226,507 -
-
NP to SH 188,106 1,457,550 1,032,849 913,147 709,053 -5,034,573 -3,372,650 -
-
Tax Rate 34.91% 36.80% 38.60% 33.64% 19.77% - - -
Total Cost 5,638,284 22,768,216 16,997,495 11,031,838 5,165,723 29,133,021 20,845,293 -58.14%
-
Net Worth 15,578,341 16,189,980 16,614,154 17,202,124 16,873,451 17,542,688 19,128,370 -12.77%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - 868,953 456,432 455,082 - 863,500 453,278 -
Div Payout % - 59.62% 44.19% 49.84% - 0.00% 0.00% -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 15,578,341 16,189,980 16,614,154 17,202,124 16,873,451 17,542,688 19,128,370 -12.77%
NOSH 9,164,144 9,163,573 9,128,673 9,128,638 9,072,740 9,071,017 9,069,720 0.69%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 6.60% 7.38% 7.20% 8.85% 13.17% -21.97% -18.31% -
ROE 1.21% 9.00% 6.22% 5.31% 4.20% -28.70% -17.63% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 65.87 268.76 200.65 132.98 65.58 262.79 194.35 -51.35%
EPS 2.10 16.00 11.30 10.00 7.80 -55.60 -37.20 -
DPS 0.00 9.50 5.00 5.00 0.00 9.50 5.00 -
NAPS 1.70 1.77 1.82 1.89 1.86 1.93 2.11 -13.40%
Adjusted Per Share Value based on latest NOSH - 9,128,638
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 65.74 267.71 199.46 131.80 64.79 260.11 191.87 -51.00%
EPS 2.05 15.87 11.25 9.94 7.72 -54.83 -36.73 -
DPS 0.00 9.46 4.97 4.96 0.00 9.40 4.94 -
NAPS 1.6965 1.7631 1.8093 1.8733 1.8375 1.9104 2.0831 -12.77%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 3.28 4.14 4.30 4.98 4.15 3.93 4.56 -
P/RPS 4.98 1.54 2.14 3.75 6.33 1.50 2.35 64.90%
P/EPS 159.79 25.98 38.00 49.64 53.10 -7.10 -12.26 -
EY 0.63 3.85 2.63 2.01 1.88 -14.09 -8.16 -
DY 0.00 2.29 1.16 1.00 0.00 2.42 1.10 -
P/NAPS 1.93 2.34 2.36 2.63 2.23 2.04 2.16 -7.22%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 21/05/20 21/02/20 28/11/19 29/08/19 28/05/19 22/02/19 23/11/18 -
Price 3.77 4.25 4.26 5.03 4.54 4.25 3.41 -
P/RPS 5.72 1.58 2.12 3.78 6.92 1.62 1.75 120.08%
P/EPS 183.66 26.67 37.65 50.14 58.09 -7.67 -9.17 -
EY 0.54 3.75 2.66 1.99 1.72 -13.03 -10.91 -
DY 0.00 2.24 1.17 0.99 0.00 2.24 1.47 -
P/NAPS 2.22 2.40 2.34 2.66 2.44 2.20 1.62 23.35%

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