[AXIATA] QoQ TTM 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- 17.01%
YoY- -898.79%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 24,583,312 24,583,300 24,373,518 24,086,969 23,885,781 23,879,881 24,078,177 1.38%
PBT 2,780,058 436,986 285,098 -3,410,571 -4,345,688 -2,224,316 -2,043,892 -
Tax -1,057,105 -1,138,909 -1,049,093 -958,598 -901,552 -899,890 -946,767 7.60%
NP 1,722,953 -701,923 -763,995 -4,369,169 -5,247,240 -3,124,206 -2,990,659 -
-
NP to SH 1,365,407 -629,074 -616,711 -4,178,112 -5,034,573 -3,347,925 -3,241,456 -
-
Tax Rate 38.02% 260.63% 367.98% - - - - -
Total Cost 22,860,359 25,285,223 25,137,513 28,456,138 29,133,021 27,004,087 27,068,836 -10.62%
-
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 866,692 864,109 864,109 861,506 861,506 768,401 768,401 8.33%
Div Payout % 63.48% 0.00% 0.00% 0.00% 0.00% 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 7.01% -2.86% -3.13% -18.14% -21.97% -13.08% -12.42% -
ROE 8.43% -3.79% -3.59% -24.76% -28.70% -17.50% -16.06% -
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 268.76 269.30 267.79 265.52 262.79 263.41 266.07 0.67%
EPS 14.93 -6.89 -6.78 -46.06 -55.39 -36.93 -35.82 -
DPS 9.50 9.50 9.50 9.50 9.50 8.50 8.49 7.75%
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 267.71 267.71 265.43 262.31 260.11 260.05 262.21 1.38%
EPS 14.87 -6.85 -6.72 -45.50 -54.83 -36.46 -35.30 -
DPS 9.44 9.41 9.41 9.38 9.38 8.37 8.37 8.32%
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 1.54 1.60 1.86 1.56 1.50 1.73 1.43 5.05%
P/EPS 27.73 -62.40 -73.50 -9.01 -7.10 -12.35 -10.61 -
EY 3.61 -1.60 -1.36 -11.10 -14.09 -8.10 -9.43 -
DY 2.29 2.21 1.91 2.29 2.42 1.86 2.23 1.78%
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 4.72 -
P/RPS 1.58 1.58 1.88 1.71 1.62 1.29 1.77 -7.27%
P/EPS 28.47 -61.82 -74.23 -9.86 -7.67 -9.23 -13.18 -
EY 3.51 -1.62 -1.35 -10.14 -13.03 -10.83 -7.59 -
DY 2.24 2.23 1.89 2.09 2.24 2.49 1.80 15.64%
P/NAPS 2.40 2.34 2.66 2.44 2.20 1.62 2.12 8.59%

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