[AXIATA] YoY TTM Result on 31-Dec-2021 [#4]

Stock
[AXIATA] AXIATA GROUP BERHAD
Announcement Date
22-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 83.23%
YoY- 124.26%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 22,862,514 26,269,437 25,900,660 24,203,171 24,583,312 23,885,781 24,402,401 -1.08%
PBT -295,345 -2,979,210 2,173,618 1,208,310 2,780,058 -4,345,688 1,936,231 -
Tax -2,161,812 13,012,542 -896,737 -584,264 -1,057,105 -901,552 -773,749 18.66%
NP -2,457,157 10,033,332 1,276,881 624,046 1,722,953 -5,247,240 1,162,482 -
-
NP to SH -1,994,798 9,765,636 818,901 365,156 1,365,407 -5,034,573 909,480 -
-
Tax Rate - - 41.26% 48.35% 38.02% - 39.96% -
Total Cost 25,319,671 16,236,105 24,623,779 23,579,125 22,860,359 29,133,021 23,239,919 1.43%
-
Net Worth 22,029,803 23,865,383 17,981,034 17,605,481 16,189,980 17,542,688 24,641,894 -1.84%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 917,901 917,793 871,477 641,819 866,692 861,506 768,371 3.00%
Div Payout % 0.00% 9.40% 106.42% 175.77% 63.48% 0.00% 84.48% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 22,029,803 23,865,383 17,981,034 17,605,481 16,189,980 17,542,688 24,641,894 -1.84%
NOSH 9,179,084 9,179,084 9,174,986 9,169,541 9,163,573 9,071,017 9,047,951 0.23%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin -10.75% 38.19% 4.93% 2.58% 7.01% -21.97% 4.76% -
ROE -9.05% 40.92% 4.55% 2.07% 8.43% -28.70% 3.69% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 249.07 286.19 282.33 263.95 268.76 262.79 270.35 -1.35%
EPS -21.73 106.39 8.93 3.98 14.93 -55.39 10.08 -
DPS 10.00 10.00 9.50 7.00 9.50 9.50 8.51 2.72%
NAPS 2.40 2.60 1.96 1.92 1.77 1.93 2.73 -2.12%
Adjusted Per Share Value based on latest NOSH - 9,174,986
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 248.97 286.07 282.06 263.57 267.71 260.11 265.74 -1.08%
EPS -21.72 106.35 8.92 3.98 14.87 -54.83 9.90 -
DPS 10.00 9.99 9.49 6.99 9.44 9.38 8.37 3.00%
NAPS 2.399 2.5989 1.9581 1.9172 1.7631 1.9104 2.6835 -1.84%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 2.38 3.09 4.16 3.74 4.14 3.93 5.49 -
P/RPS 0.96 1.08 1.47 1.42 1.54 1.50 2.03 -11.72%
P/EPS -10.95 2.90 46.60 93.92 27.73 -7.10 54.49 -
EY -9.13 34.43 2.15 1.06 3.61 -14.09 1.84 -
DY 4.20 3.24 2.28 1.87 2.29 2.42 1.55 18.06%
P/NAPS 0.99 1.19 2.12 1.95 2.34 2.04 2.01 -11.12%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 22/02/24 23/02/23 22/02/22 25/02/21 21/02/20 22/02/19 22/02/18 -
Price 2.76 3.15 3.92 3.57 4.25 4.25 5.67 -
P/RPS 1.11 1.10 1.39 1.35 1.58 1.62 2.10 -10.07%
P/EPS -12.70 2.96 43.92 89.65 28.47 -7.67 56.27 -
EY -7.87 33.77 2.28 1.12 3.51 -13.03 1.78 -
DY 3.62 3.17 2.42 1.96 2.24 2.24 1.50 15.80%
P/NAPS 1.15 1.21 2.00 1.86 2.40 2.20 2.08 -9.40%

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