[AXIATA] YoY Quarter Result on 30-Sep-2022 [#3]

Stock
[AXIATA] AXIATA GROUP BERHAD
Announcement Date
25-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 50.74%
YoY- -114.99%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 5,321,643 5,695,697 7,260,318 6,542,963 6,111,657 6,213,254 6,003,472 -1.98%
PBT 1,433,198 243,613 268,584 658,284 724,473 533,517 381,629 24.64%
Tax -244,803 -1,158,472 -274,964 -195,162 -256,804 -285,920 -196,104 3.76%
NP 1,188,395 -914,859 -6,380 463,122 467,669 247,597 185,525 36.23%
-
NP to SH 976,665 -797,411 -52,400 349,561 352,991 119,702 132,065 39.53%
-
Tax Rate 17.08% 475.54% 102.38% 29.65% 35.45% 53.59% 51.39% -
Total Cost 4,133,248 6,610,556 7,266,698 6,079,841 5,643,988 5,965,657 5,817,947 -5.53%
-
Net Worth 21,099,648 22,488,535 16,610,152 17,886,786 15,771,218 16,614,154 19,128,370 1.64%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - 458,844 - - - - -
Div Payout % - - 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 21,099,648 22,488,535 16,610,152 17,886,786 15,771,218 16,614,154 19,128,370 1.64%
NOSH 9,213,820 9,179,084 9,177,028 9,172,710 9,169,510 9,128,673 9,069,720 0.26%
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 22.33% -16.06% -0.09% 7.08% 7.65% 3.98% 3.09% -
ROE 4.63% -3.55% -0.32% 1.95% 2.24% 0.72% 0.69% -
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 57.76 62.05 79.12 71.33 66.65 68.06 66.22 -2.25%
EPS 10.60 -8.70 -0.60 3.80 3.80 1.30 1.50 38.48%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 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 - 9,177,028
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 57.95 62.03 79.06 71.25 66.56 67.66 65.38 -1.98%
EPS 10.64 -8.68 -0.57 3.81 3.84 1.30 1.44 39.51%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 2.2977 2.449 1.8088 1.9479 1.7175 1.8093 2.0831 1.64%
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 4.36 4.01 3.31 5.48 4.43 6.32 6.89 -7.33%
P/EPS 23.77 -28.66 -458.84 102.60 76.63 327.92 313.02 -34.90%
EY 4.21 -3.49 -0.22 0.97 1.30 0.30 0.32 53.58%
DY 0.00 0.00 1.91 0.00 0.00 0.00 0.00 -
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 4.02 3.71 3.83 5.47 5.54 6.26 5.15 -4.04%
P/EPS 21.89 -26.48 -530.65 102.34 95.85 324.87 234.08 -32.60%
EY 4.57 -3.78 -0.19 0.98 1.04 0.31 0.43 48.22%
DY 0.00 0.00 1.65 0.00 0.00 0.00 0.00 -
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