[AXIATA] YoY Quarter Result on 30-Jun-2019 [#2]

Stock
[AXIATA] AXIATA GROUP BERHAD
Announcement Date
29-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- -71.22%
YoY- 106.08%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
Quarter Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 6,704,257 6,390,064 5,792,414 6,153,614 5,867,065 6,058,566 5,310,097 3.96%
PBT 286,749 604,595 405,810 637,471 -3,058,198 571,271 409,576 -5.76%
Tax -300,100 -189,727 -249,326 -349,972 -259,477 -92,194 -177,308 9.16%
NP -13,351 414,868 156,484 287,499 -3,317,675 479,077 232,268 -
-
NP to SH -106,380 277,756 80,018 204,094 -3,357,307 407,205 188,934 -
-
Tax Rate 104.66% 31.38% 61.44% 54.90% - 16.14% 43.29% -
Total Cost 6,717,608 5,975,196 5,635,930 5,866,115 9,184,740 5,579,489 5,077,829 4.77%
-
Net Worth 16,610,015 17,703,304 16,134,201 17,202,124 20,180,594 25,789,649 23,031,954 -5.29%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div - 366,907 183,343 455,082 452,479 452,450 449,842 -
Div Payout % - 132.10% 229.13% 222.98% 0.00% 111.11% 238.10% -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 16,610,015 17,703,304 16,134,201 17,202,124 20,180,594 25,789,649 23,031,954 -5.29%
NOSH 9,176,804 9,172,710 9,169,041 9,128,638 9,049,739 9,049,000 8,996,857 0.33%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin -0.20% 6.49% 2.70% 4.67% -56.55% 7.91% 4.37% -
ROE -0.64% 1.57% 0.50% 1.19% -16.64% 1.58% 0.82% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 73.06 69.66 63.19 67.61 64.83 66.95 59.02 3.61%
EPS -1.20 3.00 0.90 2.20 -37.10 4.50 2.10 -
DPS 0.00 4.00 2.00 5.00 5.00 5.00 5.00 -
NAPS 1.81 1.93 1.76 1.89 2.23 2.85 2.56 -5.61%
Adjusted Per Share Value based on latest NOSH - 9,128,638
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 73.01 69.59 63.08 67.01 63.89 65.98 57.83 3.95%
EPS -1.16 3.02 0.87 2.22 -36.56 4.43 2.06 -
DPS 0.00 4.00 2.00 4.96 4.93 4.93 4.90 -
NAPS 1.8088 1.9279 1.757 1.8733 2.1977 2.8085 2.5082 -5.30%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 2.83 3.74 3.55 4.98 3.80 4.83 5.63 -
P/RPS 3.87 5.37 5.62 7.37 5.86 7.21 9.54 -13.95%
P/EPS -244.13 123.51 406.70 222.09 -10.24 107.33 268.10 -
EY -0.41 0.81 0.25 0.45 -9.76 0.93 0.37 -
DY 0.00 1.07 0.56 1.00 1.32 1.04 0.89 -
P/NAPS 1.56 1.94 2.02 2.63 1.70 1.69 2.20 -5.56%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 26/08/22 27/08/21 27/08/20 29/08/19 24/08/18 30/08/17 25/08/16 -
Price 3.03 4.04 3.13 5.03 4.63 4.93 5.49 -
P/RPS 4.15 5.80 4.95 7.44 7.14 7.36 9.30 -12.57%
P/EPS -261.38 133.42 358.58 224.31 -12.48 109.56 261.43 -
EY -0.38 0.75 0.28 0.45 -8.01 0.91 0.38 -
DY 0.00 0.99 0.64 0.99 1.08 1.01 0.91 -
P/NAPS 1.67 2.09 1.78 2.66 2.08 1.73 2.14 -4.04%

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