[AXIATA] YoY Cumulative 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- 98.94%
YoY- 13.16%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 16,739,494 16,429,695 20,434,526 18,997,046 17,940,655 18,316,305 17,618,786 -0.84%
PBT 2,186,196 457,113 808,553 1,624,846 1,704,977 2,147,780 -2,634,894 -
Tax -540,658 -1,951,856 -837,576 -559,467 -682,524 -828,970 -591,613 -1.48%
NP 1,645,538 -1,494,743 -29,023 1,065,379 1,022,453 1,318,810 -3,226,507 -
-
NP to SH 1,171,597 -1,299,777 -201,755 702,875 621,115 1,032,849 -3,372,650 -
-
Tax Rate 24.73% 427.00% 103.59% 34.43% 40.03% 38.60% - -
Total Cost 15,093,956 17,924,438 20,463,549 17,931,667 16,918,202 16,997,495 20,845,293 -5.23%
-
Net Worth 20,960,601 22,488,535 16,610,152 17,886,786 15,771,218 16,614,154 19,128,370 1.53%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div 457,655 458,949 458,844 366,908 183,386 456,432 453,278 0.16%
Div Payout % 39.06% 0.00% 0.00% 52.20% 29.53% 44.19% 0.00% -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 20,960,601 22,488,535 16,610,152 17,886,786 15,771,218 16,614,154 19,128,370 1.53%
NOSH 9,153,101 9,179,084 9,177,028 9,172,710 9,169,510 9,128,673 9,069,720 0.15%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 9.83% -9.10% -0.14% 5.61% 5.70% 7.20% -18.31% -
ROE 5.59% -5.78% -1.21% 3.93% 3.94% 6.22% -17.63% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 182.88 178.99 222.67 207.10 195.66 200.65 194.35 -1.00%
EPS 12.80 -14.20 -2.20 7.70 6.80 11.30 -37.20 -
DPS 5.00 5.00 5.00 4.00 2.00 5.00 5.00 0.00%
NAPS 2.29 2.45 1.81 1.95 1.72 1.82 2.11 1.37%
Adjusted Per Share Value based on latest NOSH - 9,172,710
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 182.29 178.92 222.53 206.88 195.37 199.46 191.87 -0.84%
EPS 12.76 -14.15 -2.20 7.65 6.76 11.25 -36.73 -
DPS 4.98 5.00 5.00 4.00 2.00 4.97 4.94 0.13%
NAPS 2.2826 2.449 1.8088 1.9479 1.7175 1.8093 2.0831 1.53%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 2.52 2.49 2.62 3.91 2.95 4.30 4.56 -
P/RPS 1.38 1.39 1.18 1.89 1.51 2.14 2.35 -8.48%
P/EPS 19.69 -17.58 -119.17 51.03 43.55 38.00 -12.26 -
EY 5.08 -5.69 -0.84 1.96 2.30 2.63 -8.16 -
DY 1.98 2.01 1.91 1.02 0.68 1.16 1.10 10.28%
P/NAPS 1.10 1.02 1.45 2.01 1.72 2.36 2.16 -10.62%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 28/11/24 29/11/23 25/11/22 26/11/21 27/11/20 28/11/19 23/11/18 -
Price 2.32 2.30 3.03 3.90 3.69 4.26 3.41 -
P/RPS 1.27 1.28 1.36 1.88 1.89 2.12 1.75 -5.19%
P/EPS 18.13 -16.24 -137.82 50.90 54.47 37.65 -9.17 -
EY 5.52 -6.16 -0.73 1.96 1.84 2.66 -10.91 -
DY 2.16 2.17 1.65 1.03 0.54 1.17 1.47 6.61%
P/NAPS 1.01 0.94 1.67 2.00 2.15 2.34 1.62 -7.56%

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