[AXIATA] QoQ Annualized Quarter Result on 31-Dec-2017 [#4]

Stock

[AXIATA] AXIATA GROUP BERHAD

Announcement Date

22-Feb-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

31-Dec-2017 [#4]

Profit Trend

QoQ- -22.9%

YoY- 80.36%

Quarter Report

4Q17 Financial Results (Audited).pdf

Latest QR

Upcoming QR

AXIATA's Result

AXIATA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Annualized Quarter Result
Revenue	23,491,714	23,230,628	22,992,996	24,402,401	24,188,408	23,879,076	23,523,888	-0.09%
YoY %	1.12%	1.03%	-5.78%	0.88%	1.30%	1.51%	-	-
Horiz. %	99.86%	98.75%	97.74%	103.73%	102.82%	101.51%	100.00%	-
PBT	-3,513,192	-6,033,046	166,700	1,936,231	2,034,205	1,927,202	1,569,316	-
YoY %	41.77%	-3,719.10%	-91.39%	-4.82%	5.55%	22.81%	-	-
Horiz. %	-223.87%	-384.44%	10.62%	123.38%	129.62%	122.81%	100.00%	-
Tax	-788,817	-791,018	-544,128	-773,749	-620,629	-444,982	-521,188	31.78%
YoY %	0.28%	-45.37%	29.68%	-24.67%	-39.47%	14.62%	-	-
Horiz. %	151.35%	151.77%	104.40%	148.46%	119.08%	85.38%	100.00%	-
NP	-4,302,009	-6,824,064	-377,428	1,162,482	1,413,576	1,482,220	1,048,128	-
YoY %	36.96%	-1,708.04%	-132.47%	-17.76%	-4.63%	41.42%	-	-
Horiz. %	-410.45%	-651.07%	-36.01%	110.91%	134.87%	141.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-4,496,866	-7,009,430	-589,632	909,480	1,179,673	1,292,442	956,064	-
YoY %	35.85%	-1,088.78%	-164.83%	-22.90%	-8.73%	35.18%	-	-
Horiz. %	-470.35%	-733.15%	-61.67%	95.13%	123.39%	135.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	326.41%	39.96%	30.51%	23.09%	33.21%	-
YoY %	-	-	716.84%	30.97%	32.14%	-30.47%	-	-
Horiz. %	-	-	982.87%	120.33%	91.87%	69.53%	100.00%	-
Total Cost	27,793,723	30,054,692	23,370,424	23,239,919	22,774,832	22,396,856	22,475,760	15.19%
YoY %	-7.52%	28.60%	0.56%	2.04%	1.69%	-0.35%	-	-
Horiz. %	123.66%	133.72%	103.98%	103.40%	101.33%	99.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	19,128,370	20,180,594	23,344,977	24,641,894	24,934,004	25,579,581	25,229,465	-16.83%
YoY %	-5.21%	-13.55%	-5.26%	-1.17%	-2.52%	1.39%	-	-
Horiz. %	75.82%	79.99%	92.53%	97.67%	98.83%	101.39%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Dividend
Div	604,371	904,959	-	767,238	595,794	897,529	-	-
YoY %	-33.22%	0.00%	-	28.78%	-33.62%	0.00%	-	-
Horiz. %	67.34%	100.83%	-	85.48%	66.38%	100.00%	-	-
Div Payout %	0.00%	0.00%	-	84.36%	50.51%	69.44%	-	-
YoY %	0.00%	0.00%	-	67.02%	-27.26%	0.00%	-	-
Horiz. %	0.00%	0.00%	-	121.49%	72.74%	100.00%	-	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Equity
Net Worth	19,128,370	20,180,594	23,344,977	24,641,894	24,934,004	25,579,581	25,229,465	-16.83%
YoY %	-5.21%	-13.55%	-5.26%	-1.17%	-2.52%	1.39%	-	-
Horiz. %	75.82%	79.99%	92.53%	97.67%	98.83%	101.39%	100.00%	-
NOSH	9,069,720	9,049,739	9,048,947	9,047,951	8,936,919	8,975,291	8,852,444	1.62%
YoY %	0.22%	0.01%	0.01%	1.24%	-0.43%	1.39%	-	-
Horiz. %	102.45%	102.23%	102.22%	102.21%	100.95%	101.39%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Ratio Analysis
NP Margin	-18.31%	-29.38%	-1.64%	4.76%	5.84%	6.21%	4.46%	-
YoY %	37.68%	-1,691.46%	-134.45%	-18.49%	-5.96%	39.24%	-	-
Horiz. %	-410.54%	-658.74%	-36.77%	106.73%	130.94%	139.24%	100.00%	-
ROE	-23.51%	-34.73%	-2.53%	3.69%	4.73%	5.05%	3.79%	-
YoY %	32.31%	-1,272.73%	-168.56%	-21.99%	-6.34%	33.25%	-	-
Horiz. %	-620.32%	-916.36%	-66.75%	97.36%	124.80%	133.25%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Per Share
RPS	259.13	256.70	254.11	270.35	270.66	266.05	265.73	-1.66%
YoY %	0.95%	1.02%	-6.01%	-0.11%	1.73%	0.12%	-	-
Horiz. %	97.52%	96.60%	95.63%	101.74%	101.86%	100.12%	100.00%	-
EPS	-49.60	-77.40	-6.40	10.10	13.20	14.40	10.80	-
YoY %	35.92%	-1,109.38%	-163.37%	-23.48%	-8.33%	33.33%	-	-
Horiz. %	-459.26%	-716.67%	-59.26%	93.52%	122.22%	133.33%	100.00%	-
DPS	6.67	10.00	0.00	8.50	6.67	10.00	0.00	-
YoY %	-33.30%	0.00%	0.00%	27.44%	-33.30%	0.00%	-	-
Horiz. %	66.70%	100.00%	0.00%	85.00%	66.70%	100.00%	-	-
NAPS	2.11	2.23	2.58	2.73	2.79	2.85	2.85	-18.14%
YoY %	-5.38%	-13.57%	-5.49%	-2.15%	-2.11%	0.00%	-	-
Horiz. %	74.04%	78.25%	90.53%	95.79%	97.89%	100.00%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 9,047,951
RPS	255.82	252.98	250.39	265.74	263.41	260.04	256.17	-0.09%
YoY %	1.12%	1.03%	-5.78%	0.88%	1.30%	1.51%	-	-
Horiz. %	99.86%	98.75%	97.74%	103.74%	102.83%	101.51%	100.00%	-
EPS	-48.97	-76.33	-6.42	9.90	12.85	14.07	10.41	-
YoY %	35.84%	-1,088.94%	-164.85%	-22.96%	-8.67%	35.16%	-	-
Horiz. %	-470.41%	-733.24%	-61.67%	95.10%	123.44%	135.16%	100.00%	-
DPS	6.58	9.85	0.00	8.36	6.49	9.77	0.00	-
YoY %	-33.20%	0.00%	0.00%	28.81%	-33.57%	0.00%	-	-
Horiz. %	67.35%	100.82%	0.00%	85.57%	66.43%	100.00%	-	-
NAPS	2.0831	2.1977	2.5422	2.6835	2.7153	2.7856	2.7475	-16.83%
YoY %	-5.21%	-13.55%	-5.27%	-1.17%	-2.52%	1.39%	-	-
Horiz. %	75.82%	79.99%	92.53%	97.67%	98.83%	101.39%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	-
Price	4.56	3.80	5.45	5.49	5.24	4.83	5.06	-
P/RPS	1.76	1.48	2.14	2.03	1.94	1.82	1.90	-4.97%
YoY %	18.92%	-30.84%	5.42%	4.64%	6.59%	-4.21%	-	-
Horiz. %	92.63%	77.89%	112.63%	106.84%	102.11%	95.79%	100.00%	-
P/EPS	-9.19	-4.91	-83.64	54.49	39.70	33.54	46.85	-
YoY %	-87.17%	94.13%	-253.50%	37.25%	18.37%	-28.41%	-	-
Horiz. %	-19.62%	-10.48%	-178.53%	116.31%	84.74%	71.59%	100.00%	-
EY	-10.88	-20.38	-1.20	1.84	2.52	2.98	2.13	-
YoY %	46.61%	-1,598.33%	-165.22%	-26.98%	-15.44%	39.91%	-	-
Horiz. %	-510.80%	-956.81%	-56.34%	86.38%	118.31%	139.91%	100.00%	-
DY	1.46	2.63	0.00	1.55	1.27	2.07	0.00	-
YoY %	-44.49%	0.00%	0.00%	22.05%	-38.65%	0.00%	-	-
Horiz. %	70.53%	127.05%	0.00%	74.88%	61.35%	100.00%	-	-
P/NAPS	2.16	1.70	2.11	2.01	1.88	1.69	1.78	13.75%
YoY %	27.06%	-19.43%	4.98%	6.91%	11.24%	-5.06%	-	-
Horiz. %	121.35%	95.51%	118.54%	112.92%	105.62%	94.94%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Announcement Date
Date	23/11/18	24/08/18	22/05/18	22/02/18	23/11/17	30/08/17	25/05/17	-
Price	3.41	4.63	5.07	5.67	5.29	4.93	4.98	-
P/RPS	1.32	1.80	2.00	2.10	1.95	1.85	1.87	-20.70%
YoY %	-26.67%	-10.00%	-4.76%	7.69%	5.41%	-1.07%	-	-
Horiz. %	70.59%	96.26%	106.95%	112.30%	104.28%	98.93%	100.00%	-
P/EPS	-6.87	-5.98	-77.80	56.27	40.08	34.24	46.11	-
YoY %	-14.88%	92.31%	-238.26%	40.39%	17.06%	-25.74%	-	-
Horiz. %	-14.90%	-12.97%	-168.73%	122.03%	86.92%	74.26%	100.00%	-
EY	-14.55	-16.73	-1.29	1.78	2.50	2.92	2.17	-
YoY %	13.03%	-1,196.90%	-172.47%	-28.80%	-14.38%	34.56%	-	-
Horiz. %	-670.51%	-770.97%	-59.45%	82.03%	115.21%	134.56%	100.00%	-
DY	1.96	2.16	0.00	1.50	1.26	2.03	0.00	-
YoY %	-9.26%	0.00%	0.00%	19.05%	-37.93%	0.00%	-	-
Horiz. %	96.55%	106.40%	0.00%	73.89%	62.07%	100.00%	-	-
P/NAPS	1.62	2.08	1.97	2.08	1.90	1.73	1.75	-5.01%
YoY %	-22.12%	5.58%	-5.29%	9.47%	9.83%	-1.14%	-	-
Horiz. %	92.57%	118.86%	112.57%	118.86%	108.57%	98.86%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos