[AXIATA] QoQ Cumulative Quarter Result on 31-Dec-2019 [#4]

Stock
[AXIATA] AXIATA GROUP BERHAD
Announcement Date
21-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 41.12%
YoY- 128.95%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 17,940,655 11,828,998 6,036,584 24,583,312 18,316,305 12,103,051 5,949,437 108.30%
PBT 1,704,977 1,017,696 611,886 2,872,201 2,147,780 1,614,263 976,792 44.82%
Tax -682,524 -462,912 -213,586 -1,057,105 -828,970 -543,050 -193,078 131.52%
NP 1,022,453 554,784 398,300 1,815,096 1,318,810 1,071,213 783,714 19.33%
-
NP to SH 621,115 268,124 188,106 1,457,550 1,032,849 913,147 709,053 -8.42%
-
Tax Rate 40.03% 45.49% 34.91% 36.80% 38.60% 33.64% 19.77% -
Total Cost 16,918,202 11,274,214 5,638,284 22,768,216 16,997,495 11,031,838 5,165,723 120.06%
-
Net Worth 15,771,218 16,134,201 15,578,341 16,189,980 16,614,154 17,202,124 16,873,451 -4.39%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 183,386 183,343 - 868,953 456,432 455,082 - -
Div Payout % 29.53% 68.38% - 59.62% 44.19% 49.84% - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 15,771,218 16,134,201 15,578,341 16,189,980 16,614,154 17,202,124 16,873,451 -4.39%
NOSH 9,169,510 9,169,041 9,164,144 9,163,573 9,128,673 9,128,638 9,072,740 0.70%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 5.70% 4.69% 6.60% 7.38% 7.20% 8.85% 13.17% -
ROE 3.94% 1.66% 1.21% 9.00% 6.22% 5.31% 4.20% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 195.66 129.04 65.87 268.76 200.65 132.98 65.58 106.83%
EPS 6.80 2.90 2.10 16.00 11.30 10.00 7.80 -8.71%
DPS 2.00 2.00 0.00 9.50 5.00 5.00 0.00 -
NAPS 1.72 1.76 1.70 1.77 1.82 1.89 1.86 -5.06%
Adjusted Per Share Value based on latest NOSH - 9,163,573
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 195.37 128.82 65.74 267.71 199.46 131.80 64.79 108.30%
EPS 6.76 2.92 2.05 15.87 11.25 9.94 7.72 -8.45%
DPS 2.00 2.00 0.00 9.46 4.97 4.96 0.00 -
NAPS 1.7175 1.757 1.6965 1.7631 1.8093 1.8733 1.8375 -4.39%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 2.95 3.55 3.28 4.14 4.30 4.98 4.15 -
P/RPS 1.51 2.75 4.98 1.54 2.14 3.75 6.33 -61.43%
P/EPS 43.55 121.37 159.79 25.98 38.00 49.64 53.10 -12.34%
EY 2.30 0.82 0.63 3.85 2.63 2.01 1.88 14.34%
DY 0.68 0.56 0.00 2.29 1.16 1.00 0.00 -
P/NAPS 1.72 2.02 1.93 2.34 2.36 2.63 2.23 -15.85%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 27/11/20 27/08/20 21/05/20 21/02/20 28/11/19 29/08/19 28/05/19 -
Price 3.69 3.13 3.77 4.25 4.26 5.03 4.54 -
P/RPS 1.89 2.43 5.72 1.58 2.12 3.78 6.92 -57.80%
P/EPS 54.47 107.01 183.66 26.67 37.65 50.14 58.09 -4.18%
EY 1.84 0.93 0.54 3.75 2.66 1.99 1.72 4.58%
DY 0.54 0.64 0.00 2.24 1.17 0.99 0.00 -
P/NAPS 2.15 1.78 2.22 2.40 2.34 2.66 2.44 -8.06%

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