[AXIATA] YoY TTM 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- -3.04%
YoY- -55.09%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
TTM Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 24,207,662 24,583,300 23,879,881 23,930,728 21,136,407 19,336,446 18,410,616 4.66%
PBT 2,374,447 436,986 -2,224,316 1,252,011 2,242,908 3,350,547 3,024,074 -3.94%
Tax -947,851 -1,138,909 -899,890 -463,892 -798,451 -609,517 -689,427 5.44%
NP 1,426,596 -701,923 -3,124,206 788,119 1,444,457 2,741,030 2,334,647 -7.87%
-
NP to SH 953,673 -629,074 -3,347,925 575,259 1,280,983 2,686,226 2,341,367 -13.89%
-
Tax Rate 39.92% 260.63% - 37.05% 35.60% 18.19% 22.80% -
Total Cost 22,781,066 25,285,223 27,004,087 23,142,609 19,691,950 16,595,416 16,075,969 5.97%
-
Net Worth 15,771,218 16,614,154 19,128,370 24,648,512 23,178,686 22,933,743 19,613,218 -3.56%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 594,952 864,109 768,401 717,732 1,507,733 1,895,286 2,573,965 -21.64%
Div Payout % 62.39% 0.00% 0.00% 124.77% 117.70% 70.56% 109.93% -
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 24,648,512 23,178,686 22,933,743 19,613,218 -3.56%
NOSH 9,169,510 9,128,673 9,069,720 8,834,592 8,846,827 8,654,242 8,527,486 1.21%
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 5.89% -2.86% -13.08% 3.29% 6.83% 14.18% 12.68% -
ROE 6.05% -3.79% -17.50% 2.33% 5.53% 11.71% 11.94% -
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 264.01 269.30 263.41 270.88 238.92 223.43 215.90 3.40%
EPS 10.40 -6.89 -36.93 6.51 14.48 31.04 27.46 -14.92%
DPS 6.50 9.50 8.50 8.12 17.00 22.00 30.00 -22.48%
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 263.62 267.71 260.05 260.60 230.17 210.57 200.49 4.66%
EPS 10.39 -6.85 -36.46 6.26 13.95 29.25 25.50 -13.88%
DPS 6.48 9.41 8.37 7.82 16.42 20.64 28.03 -21.64%
NAPS 1.7175 1.8093 2.0831 2.6842 2.5241 2.4975 2.1359 -3.56%
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 1.12 1.60 1.73 1.93 2.18 2.60 3.24 -16.21%
P/EPS 28.36 -62.40 -12.35 80.47 36.05 18.69 25.49 1.79%
EY 3.53 -1.60 -8.10 1.24 2.77 5.35 3.92 -1.72%
DY 2.20 2.21 1.86 1.55 3.26 3.79 4.29 -10.52%
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 3.73 4.26 3.41 5.30 4.31 6.14 7.19 -
P/RPS 1.41 1.58 1.29 1.96 1.80 2.75 3.33 -13.33%
P/EPS 35.86 -61.82 -9.23 81.40 29.77 19.78 26.19 5.37%
EY 2.79 -1.62 -10.83 1.23 3.36 5.06 3.82 -5.09%
DY 1.74 2.23 2.49 1.53 3.94 3.58 4.17 -13.54%
P/NAPS 2.17 2.34 1.62 1.90 1.65 2.32 3.13 -5.91%

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