[AXIATA] YoY Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[AXIATA] AXIATA GROUP BERHAD
Announcement Date
23-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 36.91%
YoY- 8.73%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 17,940,655 18,316,305 17,618,786 18,141,306 15,775,970 14,523,024 13,898,355 4.34%
PBT 1,704,977 2,147,780 -2,634,894 1,525,654 1,413,224 2,501,453 2,297,507 -4.84%
Tax -682,524 -828,970 -591,613 -465,472 -484,002 -380,625 -549,188 3.68%
NP 1,022,453 1,318,810 -3,226,507 1,060,182 929,222 2,120,828 1,748,319 -8.54%
-
NP to SH 621,115 1,032,849 -3,372,650 884,755 813,752 2,086,984 1,765,734 -15.96%
-
Tax Rate 40.03% 38.60% - 30.51% 34.25% 15.22% 23.90% -
Total Cost 16,918,202 16,997,495 20,845,293 17,081,124 14,846,748 12,402,196 12,150,036 5.66%
-
Net Worth 15,771,218 16,614,154 19,128,370 24,934,005 23,174,241 22,853,337 19,676,028 -3.61%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 183,386 456,432 453,278 446,845 - 689,912 684,383 -19.69%
Div Payout % 29.53% 44.19% 0.00% 50.51% - 33.06% 38.76% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 15,771,218 16,614,154 19,128,370 24,934,005 23,174,241 22,853,337 19,676,028 -3.61%
NOSH 9,169,510 9,128,673 9,069,720 8,936,919 8,845,130 8,623,900 8,554,795 1.16%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 5.70% 7.20% -18.31% 5.84% 5.89% 14.60% 12.58% -
ROE 3.94% 6.22% -17.63% 3.55% 3.51% 9.13% 8.97% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 195.66 200.65 194.35 202.99 178.36 168.40 162.46 3.14%
EPS 6.80 11.30 -37.20 9.90 9.20 24.20 20.60 -16.85%
DPS 2.00 5.00 5.00 5.00 0.00 8.00 8.00 -20.61%
NAPS 1.72 1.82 2.11 2.79 2.62 2.65 2.30 -4.72%
Adjusted Per Share Value based on latest NOSH - 8,834,592
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 195.37 199.46 191.87 197.56 171.80 158.15 151.35 4.34%
EPS 6.76 11.25 -36.73 9.63 8.86 22.73 19.23 -15.97%
DPS 2.00 4.97 4.94 4.87 0.00 7.51 7.45 -19.66%
NAPS 1.7175 1.8093 2.0831 2.7153 2.5237 2.4887 2.1427 -3.61%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 2.95 4.30 4.56 5.24 5.22 5.80 7.00 -
P/RPS 1.51 2.14 2.35 2.58 2.93 3.44 4.31 -16.02%
P/EPS 43.55 38.00 -12.26 52.93 56.74 23.97 33.91 4.25%
EY 2.30 2.63 -8.16 1.89 1.76 4.17 2.95 -4.05%
DY 0.68 1.16 1.10 0.95 0.00 1.38 1.14 -8.24%
P/NAPS 1.72 2.36 2.16 1.88 1.99 2.19 3.04 -9.04%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 27/11/20 28/11/19 23/11/18 23/11/17 24/11/16 27/11/15 24/11/14 -
Price 3.69 4.26 3.41 5.29 4.31 6.14 7.19 -
P/RPS 1.89 2.12 1.75 2.61 2.42 3.65 4.43 -13.22%
P/EPS 54.47 37.65 -9.17 53.43 46.85 25.37 34.83 7.73%
EY 1.84 2.66 -10.91 1.87 2.13 3.94 2.87 -7.13%
DY 0.54 1.17 1.47 0.95 0.00 1.30 1.11 -11.30%
P/NAPS 2.15 2.34 1.62 1.90 1.65 2.32 3.13 -6.06%

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