[AXIATA] QoQ TTM Result on 30-Jun-2021 [#2]

Stock
[AXIATA] AXIATA GROUP BERHAD
Announcement Date
27-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 78.28%
YoY- -37.49%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
TTM Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 26,306,592 25,900,660 25,259,562 24,828,256 24,230,606 24,203,171 24,207,662 5.70%
PBT 2,064,870 2,173,618 1,090,988 1,157,177 958,392 1,208,310 2,374,447 -8.90%
Tax -984,670 -896,737 -424,015 -485,657 -545,256 -584,264 -947,851 2.57%
NP 1,080,200 1,276,881 666,973 671,520 413,136 624,046 1,426,596 -16.93%
-
NP to SH 700,367 818,901 446,918 450,348 252,610 365,156 953,673 -18.61%
-
Tax Rate 47.69% 41.26% 38.87% 41.97% 56.89% 48.35% 39.92% -
Total Cost 25,226,392 24,623,779 24,592,589 24,156,736 23,817,470 23,579,125 22,781,066 7.04%
-
Net Worth 16,882,532 17,981,034 17,886,786 17,703,304 17,422,646 17,605,481 15,771,218 4.64%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 871,477 871,477 825,383 825,383 641,819 641,819 594,952 29.00%
Div Payout % 124.43% 106.42% 184.68% 183.28% 254.08% 175.77% 62.39% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 16,882,532 17,981,034 17,886,786 17,703,304 17,422,646 17,605,481 15,771,218 4.64%
NOSH 9,176,804 9,174,986 9,172,710 9,172,710 9,172,550 9,169,541 9,169,510 0.05%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 4.11% 4.93% 2.64% 2.70% 1.71% 2.58% 5.89% -
ROE 4.15% 4.55% 2.50% 2.54% 1.45% 2.07% 6.05% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 286.71 282.33 275.38 270.68 264.24 263.95 264.01 5.65%
EPS 7.63 8.93 4.87 4.91 2.75 3.98 10.40 -18.67%
DPS 9.50 9.50 9.00 9.00 7.00 7.00 6.50 28.81%
NAPS 1.84 1.96 1.95 1.93 1.90 1.92 1.72 4.60%
Adjusted Per Share Value based on latest NOSH - 9,172,710
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 286.48 282.06 275.07 270.38 263.87 263.57 263.62 5.70%
EPS 7.63 8.92 4.87 4.90 2.75 3.98 10.39 -18.61%
DPS 9.49 9.49 8.99 8.99 6.99 6.99 6.48 28.99%
NAPS 1.8385 1.9581 1.9479 1.9279 1.8973 1.9172 1.7175 4.64%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 3.79 4.16 3.91 3.74 3.65 3.74 2.95 -
P/RPS 1.32 1.47 1.42 1.38 1.38 1.42 1.12 11.58%
P/EPS 49.65 46.60 80.25 76.18 132.50 93.92 28.36 45.30%
EY 2.01 2.15 1.25 1.31 0.75 1.06 3.53 -31.32%
DY 2.51 2.28 2.30 2.41 1.92 1.87 2.20 9.19%
P/NAPS 2.06 2.12 2.01 1.94 1.92 1.95 1.72 12.79%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 25/05/22 22/02/22 26/11/21 27/08/21 25/05/21 25/02/21 27/11/20 -
Price 3.19 3.92 3.90 4.04 3.50 3.57 3.73 -
P/RPS 1.11 1.39 1.42 1.49 1.32 1.35 1.41 -14.75%
P/EPS 41.79 43.92 80.05 82.29 127.05 89.65 35.86 10.75%
EY 2.39 2.28 1.25 1.22 0.79 1.12 2.79 -9.81%
DY 2.98 2.42 2.31 2.23 2.00 1.96 1.74 43.19%
P/NAPS 1.73 2.00 2.00 2.09 1.84 1.86 2.17 -14.03%

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