[AXIATA] QoQ Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[AXIATA] AXIATA GROUP BERHAD
Announcement Date
25-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -79.31%
YoY- -59.83%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 25,900,661 18,997,046 12,454,083 6,064,019 24,203,171 17,940,655 11,828,998 68.37%
PBT 2,173,618 1,624,846 966,562 361,968 1,171,117 1,704,977 1,017,696 65.61%
Tax -896,737 -559,467 -364,305 -174,578 -547,072 -682,524 -462,912 55.21%
NP 1,276,881 1,065,379 602,257 187,390 624,045 1,022,453 554,784 74.05%
-
NP to SH 818,900 702,875 353,315 75,560 365,155 621,115 268,124 110.07%
-
Tax Rate 41.26% 34.43% 37.69% 48.23% 46.71% 40.03% 45.49% -
Total Cost 24,623,780 17,931,667 11,851,826 5,876,629 23,579,126 16,918,202 11,274,214 68.09%
-
Net Worth 17,981,034 17,886,786 17,703,304 17,422,646 17,605,481 15,771,218 16,134,201 7.47%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 871,529 366,908 366,907 - 641,866 183,386 183,343 181.91%
Div Payout % 106.43% 52.20% 103.85% - 175.78% 29.53% 68.38% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 17,981,034 17,886,786 17,703,304 17,422,646 17,605,481 15,771,218 16,134,201 7.47%
NOSH 9,174,986 9,172,710 9,172,710 9,172,550 9,169,541 9,169,510 9,169,041 0.04%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 4.93% 5.61% 4.84% 3.09% 2.58% 5.70% 4.69% -
ROE 4.55% 3.93% 2.00% 0.43% 2.07% 3.94% 1.66% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 282.33 207.10 135.77 66.13 263.95 195.66 129.04 68.29%
EPS 8.90 7.70 3.90 0.80 4.00 6.80 2.90 110.75%
DPS 9.50 4.00 4.00 0.00 7.00 2.00 2.00 181.77%
NAPS 1.96 1.95 1.93 1.90 1.92 1.72 1.76 7.41%
Adjusted Per Share Value based on latest NOSH - 9,172,550
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 282.06 206.88 135.62 66.04 263.57 195.37 128.82 68.37%
EPS 8.92 7.65 3.85 0.82 3.98 6.76 2.92 110.10%
DPS 9.49 4.00 4.00 0.00 6.99 2.00 2.00 181.57%
NAPS 1.9581 1.9479 1.9279 1.8973 1.9172 1.7175 1.757 7.47%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 4.16 3.91 3.74 3.65 3.74 2.95 3.55 -
P/RPS 1.47 1.89 2.75 5.52 1.42 1.51 2.75 -34.05%
P/EPS 46.60 51.03 97.10 442.96 93.92 43.55 121.37 -47.08%
EY 2.15 1.96 1.03 0.23 1.06 2.30 0.82 89.81%
DY 2.28 1.02 1.07 0.00 1.87 0.68 0.56 154.32%
P/NAPS 2.12 2.01 1.94 1.92 1.95 1.72 2.02 3.26%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 22/02/22 26/11/21 27/08/21 25/05/21 25/02/21 27/11/20 27/08/20 -
Price 3.92 3.90 4.04 3.50 3.57 3.69 3.13 -
P/RPS 1.39 1.88 2.98 5.29 1.35 1.89 2.43 -31.02%
P/EPS 43.92 50.90 104.89 424.75 89.65 54.47 107.01 -44.68%
EY 2.28 1.96 0.95 0.24 1.12 1.84 0.93 81.52%
DY 2.42 1.03 0.99 0.00 1.96 0.54 0.64 142.12%
P/NAPS 2.00 2.00 2.09 1.84 1.86 2.15 1.78 8.05%

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