[AXIATA] YoY TTM Result on 31-Dec-2018 [#4]

Stock
[AXIATA] AXIATA GROUP BERHAD
Announcement Date
22-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -50.38%
YoY- -653.57%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
TTM Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 25,900,660 24,203,171 24,583,312 23,885,781 24,402,401 21,565,392 19,883,461 4.50%
PBT 2,173,618 1,208,310 2,780,058 -4,345,688 1,936,231 1,139,578 3,331,142 -6.86%
Tax -896,737 -584,264 -1,057,105 -901,552 -773,749 -482,422 -695,075 4.33%
NP 1,276,881 624,046 1,722,953 -5,247,240 1,162,482 657,156 2,636,067 -11.37%
-
NP to SH 818,901 365,156 1,365,407 -5,034,573 909,480 504,252 2,554,219 -17.25%
-
Tax Rate 41.26% 48.35% 38.02% - 39.96% 42.33% 20.87% -
Total Cost 24,623,779 23,579,125 22,860,359 29,133,021 23,239,919 20,908,236 17,247,394 6.10%
-
Net Worth 17,981,034 17,605,481 16,189,980 17,542,688 24,641,894 23,256,414 23,538,064 -4.38%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 871,477 641,819 866,692 861,506 768,371 715,125 2,438,407 -15.74%
Div Payout % 106.42% 175.77% 63.48% 0.00% 84.48% 141.82% 95.47% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 17,981,034 17,605,481 16,189,980 17,542,688 24,641,894 23,256,414 23,538,064 -4.38%
NOSH 9,174,986 9,169,541 9,163,573 9,071,017 9,047,951 8,842,742 8,815,754 0.66%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 4.93% 2.58% 7.01% -21.97% 4.76% 3.05% 13.26% -
ROE 4.55% 2.07% 8.43% -28.70% 3.69% 2.17% 10.85% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 282.33 263.95 268.76 262.79 270.35 243.88 225.54 3.81%
EPS 8.93 3.98 14.93 -55.39 10.08 5.70 28.97 -17.79%
DPS 9.50 7.00 9.50 9.50 8.51 8.00 27.66 -16.30%
NAPS 1.96 1.92 1.77 1.93 2.73 2.63 2.67 -5.01%
Adjusted Per Share Value based on latest NOSH - 9,071,017
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 282.06 263.57 267.71 260.11 265.74 234.85 216.53 4.50%
EPS 8.92 3.98 14.87 -54.83 9.90 5.49 27.82 -17.25%
DPS 9.49 6.99 9.44 9.38 8.37 7.79 26.55 -15.74%
NAPS 1.9581 1.9172 1.7631 1.9104 2.6835 2.5326 2.5633 -4.38%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 4.16 3.74 4.14 3.93 5.49 4.72 6.41 -
P/RPS 1.47 1.42 1.54 1.50 2.03 1.94 2.84 -10.38%
P/EPS 46.60 93.92 27.73 -7.10 54.49 82.77 22.12 13.20%
EY 2.15 1.06 3.61 -14.09 1.84 1.21 4.52 -11.63%
DY 2.28 1.87 2.29 2.42 1.55 1.69 4.32 -10.09%
P/NAPS 2.12 1.95 2.34 2.04 2.01 1.79 2.40 -2.04%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 22/02/22 25/02/21 21/02/20 22/02/19 22/02/18 23/02/17 17/02/16 -
Price 3.92 3.57 4.25 4.25 5.67 4.53 5.90 -
P/RPS 1.39 1.35 1.58 1.62 2.10 1.86 2.62 -10.01%
P/EPS 43.92 89.65 28.47 -7.67 56.27 79.44 20.36 13.65%
EY 2.28 1.12 3.51 -13.03 1.78 1.26 4.91 -11.99%
DY 2.42 1.96 2.24 2.24 1.50 1.77 4.69 -10.43%
P/NAPS 2.00 1.86 2.40 2.20 2.08 1.72 2.21 -1.64%

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