[AXIATA] QoQ Quarter Result on 31-Mar-2019 [#1]

Stock
[AXIATA] AXIATA GROUP BERHAD
Announcement Date
28-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 142.66%
YoY- 581.01%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 6,267,007 6,213,254 6,153,614 5,949,437 6,266,995 6,003,472 5,867,065 4.48%
PBT 632,278 533,517 637,471 976,792 -1,710,794 381,629 -3,058,198 -
Tax -228,135 -285,920 -349,972 -193,078 -309,939 -196,104 -259,477 -8.20%
NP 404,143 247,597 287,499 783,714 -2,020,733 185,525 -3,317,675 -
-
NP to SH 332,558 119,702 204,094 709,053 -1,661,923 132,065 -3,357,307 -
-
Tax Rate 36.08% 53.59% 54.90% 19.77% - 51.39% - -
Total Cost 5,862,864 5,965,657 5,866,115 5,165,723 8,287,728 5,817,947 9,184,740 -25.80%
-
Net Worth 16,189,980 16,614,154 17,202,124 16,873,451 17,542,688 19,128,370 20,180,594 -13.62%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 411,609 - 455,082 - 409,026 - 452,479 -6.09%
Div Payout % 123.77% - 222.98% - 0.00% - 0.00% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 16,189,980 16,614,154 17,202,124 16,873,451 17,542,688 19,128,370 20,180,594 -13.62%
NOSH 9,163,573 9,128,673 9,128,638 9,072,740 9,071,017 9,069,720 9,049,739 0.83%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 6.45% 3.98% 4.67% 13.17% -32.24% 3.09% -56.55% -
ROE 2.05% 0.72% 1.19% 4.20% -9.47% 0.69% -16.64% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 68.52 68.06 67.61 65.58 68.95 66.22 64.83 3.74%
EPS 3.60 1.30 2.20 7.80 -18.30 1.50 -37.10 -
DPS 4.50 0.00 5.00 0.00 4.50 0.00 5.00 -6.76%
NAPS 1.77 1.82 1.89 1.86 1.93 2.11 2.23 -14.23%
Adjusted Per Share Value based on latest NOSH - 9,072,740
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 68.25 67.66 67.01 64.79 68.25 65.38 63.89 4.48%
EPS 3.62 1.30 2.22 7.72 -18.10 1.44 -36.56 -
DPS 4.48 0.00 4.96 0.00 4.45 0.00 4.93 -6.16%
NAPS 1.7631 1.8093 1.8733 1.8375 1.9104 2.0831 2.1977 -13.62%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 4.14 4.30 4.98 4.15 3.93 4.56 3.80 -
P/RPS 6.04 6.32 7.37 6.33 5.70 6.89 5.86 2.03%
P/EPS 113.87 327.92 222.09 53.10 -21.49 313.02 -10.24 -
EY 0.88 0.30 0.45 1.88 -4.65 0.32 -9.76 -
DY 1.09 0.00 1.00 0.00 1.15 0.00 1.32 -11.95%
P/NAPS 2.34 2.36 2.63 2.23 2.04 2.16 1.70 23.66%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 21/02/20 28/11/19 29/08/19 28/05/19 22/02/19 23/11/18 24/08/18 -
Price 4.25 4.26 5.03 4.54 4.25 3.41 4.63 -
P/RPS 6.20 6.26 7.44 6.92 6.16 5.15 7.14 -8.95%
P/EPS 116.89 324.87 224.31 58.09 -23.24 234.08 -12.48 -
EY 0.86 0.31 0.45 1.72 -4.30 0.43 -8.01 -
DY 1.06 0.00 0.99 0.00 1.06 0.00 1.08 -1.23%
P/NAPS 2.40 2.34 2.66 2.44 2.20 1.62 2.08 9.98%

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