[AXIATA] YoY Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[AXIATA] AXIATA GROUP BERHAD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 32.62%
YoY- 13.16%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 21,906,260 27,246,034 25,329,394 23,920,873 24,421,740 23,491,714 24,188,408 -1.63%
PBT 609,484 1,078,070 2,166,461 2,273,302 2,863,706 -3,513,192 2,034,205 -18.19%
Tax -2,602,474 -1,116,767 -745,956 -910,032 -1,105,293 -788,817 -620,629 26.97%
NP -1,992,990 -38,697 1,420,505 1,363,270 1,758,413 -4,302,009 1,413,576 -
-
NP to SH -1,733,036 -269,006 937,166 828,153 1,377,132 -4,496,866 1,179,673 -
-
Tax Rate 427.00% 103.59% 34.43% 40.03% 38.60% - 30.51% -
Total Cost 23,899,250 27,284,731 23,908,889 22,557,602 22,663,326 27,793,723 22,774,832 0.80%
-
Net Worth 22,488,535 16,610,152 17,886,786 15,771,218 16,614,154 19,128,370 24,934,004 -1.70%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 611,932 611,791 489,211 244,515 608,577 604,371 595,794 0.44%
Div Payout % 0.00% 0.00% 52.20% 29.53% 44.19% 0.00% 50.51% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 22,488,535 16,610,152 17,886,786 15,771,218 16,614,154 19,128,370 24,934,004 -1.70%
NOSH 9,179,084 9,177,028 9,172,710 9,169,510 9,128,673 9,069,720 8,936,919 0.44%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin -9.10% -0.14% 5.61% 5.70% 7.20% -18.31% 5.84% -
ROE -7.71% -1.62% 5.24% 5.25% 8.29% -23.51% 4.73% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 238.66 296.90 276.14 260.88 267.53 259.13 270.66 -2.07%
EPS -18.93 -2.93 10.27 9.07 15.07 -49.60 13.20 -
DPS 6.67 6.67 5.33 2.67 6.67 6.67 6.67 0.00%
NAPS 2.45 1.81 1.95 1.72 1.82 2.11 2.79 -2.14%
Adjusted Per Share Value based on latest NOSH - 9,172,710
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 238.56 296.71 275.84 260.50 265.95 255.82 263.41 -1.63%
EPS -18.87 -2.93 10.21 9.02 15.00 -48.97 12.85 -
DPS 6.66 6.66 5.33 2.66 6.63 6.58 6.49 0.43%
NAPS 2.449 1.8088 1.9479 1.7175 1.8093 2.0831 2.7153 -1.70%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 2.49 2.62 3.91 2.95 4.30 4.56 5.24 -
P/RPS 1.04 0.88 1.42 1.13 1.61 1.76 1.94 -9.86%
P/EPS -13.19 -89.38 38.27 32.66 28.50 -9.19 39.70 -
EY -7.58 -1.12 2.61 3.06 3.51 -10.88 2.52 -
DY 2.68 2.54 1.36 0.90 1.55 1.46 1.27 13.24%
P/NAPS 1.02 1.45 2.01 1.72 2.36 2.16 1.88 -9.68%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/11/23 25/11/22 26/11/21 27/11/20 28/11/19 23/11/18 23/11/17 -
Price 2.30 3.03 3.90 3.69 4.26 3.41 5.29 -
P/RPS 0.96 1.02 1.41 1.41 1.59 1.32 1.95 -11.13%
P/EPS -12.18 -103.37 38.17 40.86 28.24 -6.87 40.08 -
EY -8.21 -0.97 2.62 2.45 3.54 -14.55 2.50 -
DY 2.90 2.20 1.37 0.72 1.56 1.96 1.26 14.89%
P/NAPS 0.94 1.67 2.00 2.15 2.34 1.62 1.90 -11.06%

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