[AXIATA] QoQ Cumulative Quarter Result on 30-Sep-2020 [#3]

Stock
[AXIATA] AXIATA GROUP BERHAD
Announcement Date
27-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 131.65%
YoY- -39.86%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
Cumulative Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 12,454,083 6,064,019 24,203,171 17,940,655 11,828,998 6,036,584 24,583,312 -36.47%
PBT 966,562 361,968 1,171,117 1,704,977 1,017,696 611,886 2,872,201 -51.65%
Tax -364,305 -174,578 -547,072 -682,524 -462,912 -213,586 -1,057,105 -50.87%
NP 602,257 187,390 624,045 1,022,453 554,784 398,300 1,815,096 -52.10%
-
NP to SH 353,315 75,560 365,155 621,115 268,124 188,106 1,457,550 -61.15%
-
Tax Rate 37.69% 48.23% 46.71% 40.03% 45.49% 34.91% 36.80% -
Total Cost 11,851,826 5,876,629 23,579,126 16,918,202 11,274,214 5,638,284 22,768,216 -35.31%
-
Net Worth 17,703,304 17,422,646 17,605,481 15,771,218 16,134,201 15,578,341 16,189,980 6.14%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div 366,907 - 641,866 183,386 183,343 - 868,953 -43.74%
Div Payout % 103.85% - 175.78% 29.53% 68.38% - 59.62% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 17,703,304 17,422,646 17,605,481 15,771,218 16,134,201 15,578,341 16,189,980 6.14%
NOSH 9,172,710 9,172,550 9,169,541 9,169,510 9,169,041 9,164,144 9,163,573 0.06%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 4.84% 3.09% 2.58% 5.70% 4.69% 6.60% 7.38% -
ROE 2.00% 0.43% 2.07% 3.94% 1.66% 1.21% 9.00% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 135.77 66.13 263.95 195.66 129.04 65.87 268.76 -36.59%
EPS 3.90 0.80 4.00 6.80 2.90 2.10 16.00 -61.01%
DPS 4.00 0.00 7.00 2.00 2.00 0.00 9.50 -43.85%
NAPS 1.93 1.90 1.92 1.72 1.76 1.70 1.77 5.94%
Adjusted Per Share Value based on latest NOSH - 9,169,510
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 135.62 66.04 263.57 195.37 128.82 65.74 267.71 -36.47%
EPS 3.85 0.82 3.98 6.76 2.92 2.05 15.87 -61.13%
DPS 4.00 0.00 6.99 2.00 2.00 0.00 9.46 -43.69%
NAPS 1.9279 1.8973 1.9172 1.7175 1.757 1.6965 1.7631 6.14%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 3.74 3.65 3.74 2.95 3.55 3.28 4.14 -
P/RPS 2.75 5.52 1.42 1.51 2.75 4.98 1.54 47.24%
P/EPS 97.10 442.96 93.92 43.55 121.37 159.79 25.98 141.02%
EY 1.03 0.23 1.06 2.30 0.82 0.63 3.85 -58.51%
DY 1.07 0.00 1.87 0.68 0.56 0.00 2.29 -39.81%
P/NAPS 1.94 1.92 1.95 1.72 2.02 1.93 2.34 -11.75%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 27/08/21 25/05/21 25/02/21 27/11/20 27/08/20 21/05/20 21/02/20 -
Price 4.04 3.50 3.57 3.69 3.13 3.77 4.25 -
P/RPS 2.98 5.29 1.35 1.89 2.43 5.72 1.58 52.71%
P/EPS 104.89 424.75 89.65 54.47 107.01 183.66 26.67 149.36%
EY 0.95 0.24 1.12 1.84 0.93 0.54 3.75 -59.99%
DY 0.99 0.00 1.96 0.54 0.64 0.00 2.24 -42.00%
P/NAPS 2.09 1.84 1.86 2.15 1.78 2.22 2.40 -8.81%

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