[AXIATA] QoQ 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- 129.52%
YoY- -59.83%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 6,903,614 6,542,963 6,390,064 6,064,019 6,262,516 6,111,657 5,792,414 12.37%
PBT 548,771 658,284 604,595 361,968 -533,859 724,473 405,810 22.21%
Tax -337,270 -195,162 -189,727 -174,578 135,452 -256,804 -249,326 22.24%
NP 211,501 463,122 414,868 187,390 -398,407 467,669 156,484 22.17%
-
NP to SH 116,024 349,561 277,756 75,560 -255,959 352,991 80,018 28.02%
-
Tax Rate 61.46% 29.65% 31.38% 48.23% - 35.45% 61.44% -
Total Cost 6,692,113 6,079,841 5,975,196 5,876,629 6,660,923 5,643,988 5,635,930 12.09%
-
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 504,569 - 366,907 - 458,476 - 183,343 96.02%
Div Payout % 434.88% - 132.10% - 0.00% - 229.13% -
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 3.06% 7.08% 6.49% 3.09% -6.36% 7.65% 2.70% -
ROE 0.65% 1.95% 1.57% 0.43% -1.45% 2.24% 0.50% -
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 75.25 71.33 69.66 66.13 68.30 66.65 63.19 12.31%
EPS 1.30 3.80 3.00 0.80 -2.80 3.80 0.90 27.69%
DPS 5.50 0.00 4.00 0.00 5.00 0.00 2.00 95.92%
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 75.18 71.25 69.59 66.04 68.20 66.56 63.08 12.37%
EPS 1.26 3.81 3.02 0.82 -2.79 3.84 0.87 27.92%
DPS 5.49 0.00 4.00 0.00 4.99 0.00 2.00 95.68%
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 5.53 5.48 5.37 5.52 5.48 4.43 5.62 -1.06%
P/EPS 328.93 102.60 123.51 442.96 -133.98 76.63 406.70 -13.15%
EY 0.30 0.97 0.81 0.23 -0.75 1.30 0.25 12.88%
DY 1.32 0.00 1.07 0.00 1.34 0.00 0.56 76.83%
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 5.21 5.47 5.80 5.29 5.23 5.54 4.95 3.46%
P/EPS 309.95 102.34 133.42 424.75 -127.89 95.85 358.58 -9.23%
EY 0.32 0.98 0.75 0.24 -0.78 1.04 0.28 9.28%
DY 1.40 0.00 0.99 0.00 1.40 0.00 0.64 68.27%
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