[AXIATA] QoQ Quarter Result on 31-Dec-2020 [#4]

Stock
[AXIATA] AXIATA GROUP BERHAD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -172.51%
YoY- -176.97%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 6,542,963 6,390,064 6,064,019 6,262,516 6,111,657 5,792,414 6,036,584 5.51%
PBT 658,284 604,595 361,968 -533,859 724,473 405,810 611,886 4.98%
Tax -195,162 -189,727 -174,578 135,452 -256,804 -249,326 -213,586 -5.83%
NP 463,122 414,868 187,390 -398,407 467,669 156,484 398,300 10.56%
-
NP to SH 349,561 277,756 75,560 -255,959 352,991 80,018 188,106 51.09%
-
Tax Rate 29.65% 31.38% 48.23% - 35.45% 61.44% 34.91% -
Total Cost 6,079,841 5,975,196 5,876,629 6,660,923 5,643,988 5,635,930 5,638,284 5.15%
-
Net Worth 17,886,786 17,703,304 17,422,646 17,605,481 15,771,218 16,134,201 15,578,341 9.64%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - 366,907 - 458,476 - 183,343 - -
Div Payout % - 132.10% - 0.00% - 229.13% - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 17,886,786 17,703,304 17,422,646 17,605,481 15,771,218 16,134,201 15,578,341 9.64%
NOSH 9,172,710 9,172,710 9,172,550 9,169,541 9,169,510 9,169,041 9,164,144 0.06%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 7.08% 6.49% 3.09% -6.36% 7.65% 2.70% 6.60% -
ROE 1.95% 1.57% 0.43% -1.45% 2.24% 0.50% 1.21% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 71.33 69.66 66.13 68.30 66.65 63.19 65.87 5.44%
EPS 3.80 3.00 0.80 -2.80 3.80 0.90 2.10 48.44%
DPS 0.00 4.00 0.00 5.00 0.00 2.00 0.00 -
NAPS 1.95 1.93 1.90 1.92 1.72 1.76 1.70 9.56%
Adjusted Per Share Value based on latest NOSH - 9,169,541
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 71.25 69.59 66.04 68.20 66.56 63.08 65.74 5.50%
EPS 3.81 3.02 0.82 -2.79 3.84 0.87 2.05 51.10%
DPS 0.00 4.00 0.00 4.99 0.00 2.00 0.00 -
NAPS 1.9479 1.9279 1.8973 1.9172 1.7175 1.757 1.6965 9.64%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 3.91 3.74 3.65 3.74 2.95 3.55 3.28 -
P/RPS 5.48 5.37 5.52 5.48 4.43 5.62 4.98 6.57%
P/EPS 102.60 123.51 442.96 -133.98 76.63 406.70 159.79 -25.55%
EY 0.97 0.81 0.23 -0.75 1.30 0.25 0.63 33.30%
DY 0.00 1.07 0.00 1.34 0.00 0.56 0.00 -
P/NAPS 2.01 1.94 1.92 1.95 1.72 2.02 1.93 2.74%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 26/11/21 27/08/21 25/05/21 25/02/21 27/11/20 27/08/20 21/05/20 -
Price 3.90 4.04 3.50 3.57 3.69 3.13 3.77 -
P/RPS 5.47 5.80 5.29 5.23 5.54 4.95 5.72 -2.93%
P/EPS 102.34 133.42 424.75 -127.89 95.85 358.58 183.66 -32.26%
EY 0.98 0.75 0.24 -0.78 1.04 0.28 0.54 48.72%
DY 0.00 0.99 0.00 1.40 0.00 0.64 0.00 -
P/NAPS 2.00 2.09 1.84 1.86 2.15 1.78 2.22 -6.71%

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