[AXIATA] QoQ Cumulative Quarter Result on 31-Mar-2020 [#1]

Stock
[AXIATA] AXIATA GROUP BERHAD
Announcement Date
21-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -87.09%
YoY- -73.47%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 24,203,171 17,940,655 11,828,998 6,036,584 24,583,312 18,316,305 12,103,051 58.39%
PBT 1,171,117 1,704,977 1,017,696 611,886 2,872,201 2,147,780 1,614,263 -19.18%
Tax -547,072 -682,524 -462,912 -213,586 -1,057,105 -828,970 -543,050 0.49%
NP 624,045 1,022,453 554,784 398,300 1,815,096 1,318,810 1,071,213 -30.13%
-
NP to SH 365,155 621,115 268,124 188,106 1,457,550 1,032,849 913,147 -45.57%
-
Tax Rate 46.71% 40.03% 45.49% 34.91% 36.80% 38.60% 33.64% -
Total Cost 23,579,126 16,918,202 11,274,214 5,638,284 22,768,216 16,997,495 11,031,838 65.54%
-
Net Worth 17,605,481 15,771,218 16,134,201 15,578,341 16,189,980 16,614,154 17,202,124 1.55%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 641,866 183,386 183,343 - 868,953 456,432 455,082 25.63%
Div Payout % 175.78% 29.53% 68.38% - 59.62% 44.19% 49.84% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 17,605,481 15,771,218 16,134,201 15,578,341 16,189,980 16,614,154 17,202,124 1.55%
NOSH 9,169,541 9,169,510 9,169,041 9,164,144 9,163,573 9,128,673 9,128,638 0.29%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 2.58% 5.70% 4.69% 6.60% 7.38% 7.20% 8.85% -
ROE 2.07% 3.94% 1.66% 1.21% 9.00% 6.22% 5.31% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 263.95 195.66 129.04 65.87 268.76 200.65 132.98 57.61%
EPS 4.00 6.80 2.90 2.10 16.00 11.30 10.00 -45.56%
DPS 7.00 2.00 2.00 0.00 9.50 5.00 5.00 25.01%
NAPS 1.92 1.72 1.76 1.70 1.77 1.82 1.89 1.05%
Adjusted Per Share Value based on latest NOSH - 9,164,144
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 263.57 195.37 128.82 65.74 267.71 199.46 131.80 58.39%
EPS 3.98 6.76 2.92 2.05 15.87 11.25 9.94 -45.52%
DPS 6.99 2.00 2.00 0.00 9.46 4.97 4.96 25.56%
NAPS 1.9172 1.7175 1.757 1.6965 1.7631 1.8093 1.8733 1.54%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 3.74 2.95 3.55 3.28 4.14 4.30 4.98 -
P/RPS 1.42 1.51 2.75 4.98 1.54 2.14 3.75 -47.50%
P/EPS 93.92 43.55 121.37 159.79 25.98 38.00 49.64 52.67%
EY 1.06 2.30 0.82 0.63 3.85 2.63 2.01 -34.59%
DY 1.87 0.68 0.56 0.00 2.29 1.16 1.00 51.49%
P/NAPS 1.95 1.72 2.02 1.93 2.34 2.36 2.63 -18.00%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 27/11/20 27/08/20 21/05/20 21/02/20 28/11/19 29/08/19 -
Price 3.57 3.69 3.13 3.77 4.25 4.26 5.03 -
P/RPS 1.35 1.89 2.43 5.72 1.58 2.12 3.78 -49.50%
P/EPS 89.65 54.47 107.01 183.66 26.67 37.65 50.14 47.05%
EY 1.12 1.84 0.93 0.54 3.75 2.66 1.99 -31.71%
DY 1.96 0.54 0.64 0.00 2.24 1.17 0.99 57.34%
P/NAPS 1.86 2.15 1.78 2.22 2.40 2.34 2.66 -21.13%

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