[AXIATA] QoQ Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock

[AXIATA] AXIATA GROUP BERHAD

Announcement Date

28-May-2019

Admission Sponsor

Sponsor

Financial Year

31-Dec-2019

Quarter

31-Mar-2019 [#1]

Profit Trend

QoQ- 114.08%

YoY- 581.01%

Quarter Report

Unaudited Financial Results 1Q19.pdf

Latest QR

Upcoming QR

AXIATA's Result

AXIATA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Cumulative Result
Revenue	24,583,312	18,316,305	12,103,051	5,949,437	23,885,781	17,618,786	11,615,314	64.61%
YoY %	34.22%	51.34%	103.43%	-75.09%	35.57%	51.69%	-	-
Horiz. %	211.65%	157.69%	104.20%	51.22%	205.64%	151.69%	100.00%	-
PBT	2,872,201	2,147,780	1,614,263	976,792	-4,345,688	-2,634,894	-3,016,523	-
YoY %	33.73%	33.05%	65.26%	122.48%	-64.93%	12.65%	-	-
Horiz. %	-95.22%	-71.20%	-53.51%	-32.38%	144.06%	87.35%	100.00%	-
Tax	-1,057,105	-828,970	-543,050	-193,078	-901,552	-591,613	-395,509	92.24%
YoY %	-27.52%	-52.65%	-181.26%	78.58%	-52.39%	-49.58%	-	-
Horiz. %	267.28%	209.60%	137.30%	48.82%	227.95%	149.58%	100.00%	-
NP	1,815,096	1,318,810	1,071,213	783,714	-5,247,240	-3,226,507	-3,412,032	-
YoY %	37.63%	23.11%	36.68%	114.94%	-62.63%	5.44%	-	-
Horiz. %	-53.20%	-38.65%	-31.40%	-22.97%	153.79%	94.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,457,550	1,032,849	913,147	709,053	-5,034,573	-3,372,650	-3,504,715	-
YoY %	41.12%	13.11%	28.78%	114.08%	-49.28%	3.77%	-	-
Horiz. %	-41.59%	-29.47%	-26.05%	-20.23%	143.65%	96.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	36.80%	38.60%	33.64%	19.77%	-	-	-	-
YoY %	-4.66%	14.74%	70.16%	0.00%	-	-	-	-
Horiz. %	186.14%	195.25%	170.16%	100.00%	-	-	-	-
Total Cost	22,768,216	16,997,495	11,031,838	5,165,723	29,133,021	20,845,293	15,027,346	31.81%
YoY %	33.95%	54.08%	113.56%	-82.27%	39.76%	38.72%	-	-
Horiz. %	151.51%	113.11%	73.41%	34.38%	193.87%	138.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	16,189,980	16,614,154	17,202,124	16,873,451	17,542,688	19,128,370	20,180,594	-13.62%
YoY %	-2.55%	-3.42%	1.95%	-3.81%	-8.29%	-5.21%	-	-
Horiz. %	80.23%	82.33%	85.24%	83.61%	86.93%	94.79%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Dividend
Div	868,953	456,432	455,082	-	863,500	453,278	452,479	54.31%
YoY %	90.38%	0.30%	0.00%	-	90.50%	0.18%	-	-
Horiz. %	192.04%	100.87%	100.58%	-	190.84%	100.18%	100.00%	-
Div Payout %	59.62%	44.19%	49.84%	-	0.00%	0.00%	0.00%	-
YoY %	34.92%	-11.34%	0.00%	-	0.00%	0.00%	-	-
Horiz. %	119.62%	88.66%	100.00%	-	-	-	-	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Equity
Net Worth	16,189,980	16,614,154	17,202,124	16,873,451	17,542,688	19,128,370	20,180,594	-13.62%
YoY %	-2.55%	-3.42%	1.95%	-3.81%	-8.29%	-5.21%	-	-
Horiz. %	80.23%	82.33%	85.24%	83.61%	86.93%	94.79%	100.00%	-
NOSH	9,163,573	9,128,673	9,128,638	9,072,740	9,071,017	9,069,720	9,049,739	0.83%
YoY %	0.38%	0.00%	0.62%	0.02%	0.01%	0.22%	-	-
Horiz. %	101.26%	100.87%	100.87%	100.25%	100.24%	100.22%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Ratio Analysis
NP Margin	7.38%	7.20%	8.85%	13.17%	-21.97%	-18.31%	-29.38%	-
YoY %	2.50%	-18.64%	-32.80%	159.95%	-19.99%	37.68%	-	-
Horiz. %	-25.12%	-24.51%	-30.12%	-44.83%	74.78%	62.32%	100.00%	-
ROE	9.00%	6.22%	5.31%	4.20%	-28.70%	-17.63%	-17.37%	-
YoY %	44.69%	17.14%	26.43%	114.63%	-62.79%	-1.50%	-	-
Horiz. %	-51.81%	-35.81%	-30.57%	-24.18%	165.23%	101.50%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Per Share
RPS	268.76	200.65	132.98	65.58	262.79	194.35	128.35	63.45%
YoY %	33.94%	50.89%	102.78%	-75.04%	35.21%	51.42%	-	-
Horiz. %	209.40%	156.33%	103.61%	51.09%	204.74%	151.42%	100.00%	-
EPS	16.00	11.30	10.00	7.80	-55.60	-37.20	-38.70	-
YoY %	41.59%	13.00%	28.21%	114.03%	-49.46%	3.88%	-	-
Horiz. %	-41.34%	-29.20%	-25.84%	-20.16%	143.67%	96.12%	100.00%	-
DPS	9.50	5.00	5.00	0.00	9.50	5.00	5.00	53.22%
YoY %	90.00%	0.00%	0.00%	0.00%	90.00%	0.00%	-	-
Horiz. %	190.00%	100.00%	100.00%	0.00%	190.00%	100.00%	100.00%	-
NAPS	1.77	1.82	1.89	1.86	1.93	2.11	2.23	-14.23%
YoY %	-2.75%	-3.70%	1.61%	-3.63%	-8.53%	-5.38%	-	-
Horiz. %	79.37%	81.61%	84.75%	83.41%	86.55%	94.62%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Adjusted Per Share Value based on latest NOSH - 9,072,740
RPS	267.71	199.46	131.80	64.79	260.11	191.87	126.49	64.61%
YoY %	34.22%	51.34%	103.43%	-75.09%	35.57%	51.69%	-	-
Horiz. %	211.65%	157.69%	104.20%	51.22%	205.64%	151.69%	100.00%	-
EPS	15.87	11.25	9.94	7.72	-54.83	-36.73	-38.17	-
YoY %	41.07%	13.18%	28.76%	114.08%	-49.28%	3.77%	-	-
Horiz. %	-41.58%	-29.47%	-26.04%	-20.23%	143.65%	96.23%	100.00%	-
DPS	9.46	4.97	4.96	0.00	9.40	4.94	4.93	54.23%
YoY %	90.34%	0.20%	0.00%	0.00%	90.28%	0.20%	-	-
Horiz. %	191.89%	100.81%	100.61%	0.00%	190.67%	100.20%	100.00%	-
NAPS	1.7631	1.8093	1.8733	1.8375	1.9104	2.0831	2.1977	-13.62%
YoY %	-2.55%	-3.42%	1.95%	-3.82%	-8.29%	-5.21%	-	-
Horiz. %	80.22%	82.33%	85.24%	83.61%	86.93%	94.79%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/19	30/09/19	28/06/19	29/03/19	31/12/18	28/09/18	29/06/18	-
Price	4.14	4.30	4.98	4.15	3.93	4.56	3.80	-
P/RPS	1.54	2.14	3.75	6.33	1.50	2.35	2.96	-35.23%
YoY %	-28.04%	-42.93%	-40.76%	322.00%	-36.17%	-20.61%	-	-
Horiz. %	52.03%	72.30%	126.69%	213.85%	50.68%	79.39%	100.00%	-
P/EPS	25.98	38.00	49.64	53.10	-7.10	-12.26	-9.81	-
YoY %	-31.63%	-23.45%	-6.52%	847.89%	42.09%	-24.97%	-	-
Horiz. %	-264.83%	-387.36%	-506.01%	-541.28%	72.38%	124.97%	100.00%	-
EY	3.85	2.63	2.01	1.88	-14.09	-8.16	-10.19	-
YoY %	46.39%	30.85%	6.91%	113.34%	-72.67%	19.92%	-	-
Horiz. %	-37.78%	-25.81%	-19.73%	-18.45%	138.27%	80.08%	100.00%	-
DY	2.29	1.16	1.00	0.00	2.42	1.10	1.32	44.23%
YoY %	97.41%	16.00%	0.00%	0.00%	120.00%	-16.67%	-	-
Horiz. %	173.48%	87.88%	75.76%	0.00%	183.33%	83.33%	100.00%	-
P/NAPS	2.34	2.36	2.63	2.23	2.04	2.16	1.70	23.66%
YoY %	-0.85%	-10.27%	17.94%	9.31%	-5.56%	27.06%	-	-
Horiz. %	137.65%	138.82%	154.71%	131.18%	120.00%	127.06%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Price Multiplier on Announcement Date
Date	21/02/20	28/11/19	29/08/19	28/05/19	22/02/19	23/11/18	24/08/18	-
Price	4.25	4.26	5.03	4.54	4.25	3.41	4.63	-
P/RPS	1.58	2.12	3.78	6.92	1.62	1.75	3.61	-42.26%
YoY %	-25.47%	-43.92%	-45.38%	327.16%	-7.43%	-51.52%	-	-
Horiz. %	43.77%	58.73%	104.71%	191.69%	44.88%	48.48%	100.00%	-
P/EPS	26.67	37.65	50.14	58.09	-7.67	-9.17	-11.96	-
YoY %	-29.16%	-24.91%	-13.69%	857.37%	16.36%	23.33%	-	-
Horiz. %	-222.99%	-314.80%	-419.23%	-485.70%	64.13%	76.67%	100.00%	-
EY	3.75	2.66	1.99	1.72	-13.03	-10.91	-8.36	-
YoY %	40.98%	33.67%	15.70%	113.20%	-19.43%	-30.50%	-	-
Horiz. %	-44.86%	-31.82%	-23.80%	-20.57%	155.86%	130.50%	100.00%	-
DY	2.24	1.17	0.99	0.00	2.24	1.47	1.08	62.41%
YoY %	91.45%	18.18%	0.00%	0.00%	52.38%	36.11%	-	-
Horiz. %	207.41%	108.33%	91.67%	0.00%	207.41%	136.11%	100.00%	-
P/NAPS	2.40	2.34	2.66	2.44	2.20	1.62	2.08	9.98%
YoY %	2.56%	-12.03%	9.02%	10.91%	35.80%	-22.12%	-	-
Horiz. %	115.38%	112.50%	127.88%	117.31%	105.77%	77.88%	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