[AXIATA] YoY Annual (Unaudited) Result on 31-Dec-2022 [#4]

Stock
[AXIATA] AXIATA GROUP BERHAD
Announcement Date
23-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
YoY- 1092.53%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 22,002,269 21,725,735 25,900,661 24,203,171 24,583,312 23,885,781 24,402,401 -1.71%
PBT 793,365 -4,248,292 2,173,618 1,171,117 2,872,201 -4,345,688 1,936,231 -13.81%
Tax -3,250,523 14,281,623 -896,737 -547,072 -1,057,105 -901,552 -773,749 27.01%
NP -2,457,158 10,033,331 1,276,881 624,045 1,815,096 -5,247,240 1,162,482 -
-
NP to SH -1,994,800 9,765,635 818,900 365,155 1,457,550 -5,034,573 909,480 -
-
Tax Rate 409.71% - 41.26% 46.71% 36.80% - 39.96% -
Total Cost 24,459,427 11,692,404 24,623,780 23,579,126 22,768,216 29,133,021 23,239,919 0.85%
-
Net Worth 22,029,803 23,865,383 17,981,034 17,605,481 16,189,980 17,542,688 24,641,894 -1.84%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 917,908 1,285,059 871,529 641,866 868,953 863,500 767,238 3.03%
Div Payout % 0.00% 13.16% 106.43% 175.78% 59.62% 0.00% 84.36% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 22,029,803 23,865,383 17,981,034 17,605,481 16,189,980 17,542,688 24,641,894 -1.84%
NOSH 9,179,084 9,179,084 9,174,986 9,169,541 9,163,573 9,071,017 9,047,951 0.23%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin -11.17% 46.18% 4.93% 2.58% 7.38% -21.97% 4.76% -
ROE -9.06% 40.92% 4.55% 2.07% 9.00% -28.70% 3.69% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 239.70 236.69 282.33 263.95 268.76 262.79 270.35 -1.98%
EPS -21.70 106.40 8.90 4.00 16.00 -55.60 10.10 -
DPS 10.00 14.00 9.50 7.00 9.50 9.50 8.50 2.74%
NAPS 2.40 2.60 1.96 1.92 1.77 1.93 2.73 -2.12%
Adjusted Per Share Value based on latest NOSH - 9,179,084
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 239.60 236.59 282.06 263.57 267.71 260.11 265.74 -1.71%
EPS -21.72 106.35 8.92 3.98 15.87 -54.83 9.90 -
DPS 10.00 13.99 9.49 6.99 9.46 9.40 8.36 3.02%
NAPS 2.399 2.5989 1.9581 1.9172 1.7631 1.9104 2.6835 -1.84%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 2.38 3.09 4.16 3.74 4.14 3.93 5.49 -
P/RPS 0.99 1.31 1.47 1.42 1.54 1.50 2.03 -11.27%
P/EPS -10.95 2.90 46.60 93.92 25.98 -7.10 54.49 -
EY -9.13 34.43 2.15 1.06 3.85 -14.09 1.84 -
DY 4.20 4.53 2.28 1.87 2.29 2.42 1.55 18.06%
P/NAPS 0.99 1.19 2.12 1.95 2.34 2.04 2.01 -11.12%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 22/02/24 23/02/23 22/02/22 25/02/21 21/02/20 22/02/19 22/02/18 -
Price 2.76 3.15 3.92 3.57 4.25 4.25 5.67 -
P/RPS 1.15 1.33 1.39 1.35 1.58 1.62 2.10 -9.54%
P/EPS -12.70 2.96 43.92 89.65 26.67 -7.67 56.27 -
EY -7.87 33.77 2.28 1.12 3.75 -13.03 1.78 -
DY 3.62 4.44 2.42 1.96 2.24 2.24 1.50 15.80%
P/NAPS 1.15 1.21 2.00 1.86 2.40 2.20 2.08 -9.40%

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