[AXIATA] QoQ TTM Result on 30-Sep-2022 [#3]

Stock

[AXIATA] AXIATA GROUP BERHAD

Announcement Date

25-Nov-2022

Admission Sponsor

Sponsor

Financial Year

31-Dec-2022

Quarter

30-Sep-2022 [#3]

Profit Trend

QoQ- -127.11%

YoY- -119.18%

Quarter Report

3Q22 Unaudited Financial Results.pdf

Latest QR

Upcoming QR

AXIATA's Result

AXIATA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
TTM Result
Revenue	24,468,471	25,178,202	26,269,437	27,338,140	26,620,785	26,306,592	25,900,660	-3.73%
YoY %	-2.82%	-4.15%	-3.91%	2.69%	1.19%	1.57%	-	-
Horiz. %	94.47%	97.21%	101.42%	105.55%	102.78%	101.57%	100.00%	-
PBT	-4,454,779	-2,963,395	-2,979,210	1,357,324	1,747,024	2,064,870	2,173,618	-
YoY %	-50.33%	0.53%	-319.49%	-22.31%	-15.39%	-5.00%	-	-
Horiz. %	-204.95%	-136.33%	-137.06%	62.45%	80.37%	95.00%	100.00%	-
Tax	13,930,870	13,147,952	13,012,542	-1,174,845	-1,095,043	-984,670	-896,737	-
YoY %	5.95%	1.04%	1,207.60%	-7.29%	-11.21%	-9.81%	-	-
Horiz. %	-1,553.51%	-1,466.20%	-1,451.10%	131.01%	122.11%	109.81%	100.00%	-
NP	9,476,091	10,184,557	10,033,332	182,479	651,981	1,080,200	1,276,881	281.86%
YoY %	-6.96%	1.51%	5,398.35%	-72.01%	-39.64%	-15.40%	-	-
Horiz. %	742.13%	797.61%	785.77%	14.29%	51.06%	84.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	9,412,626	9,882,460	9,765,636	-85,730	316,231	700,367	818,901	411.59%
YoY %	-4.75%	1.20%	11,491.15%	-127.11%	-54.85%	-14.47%	-	-
Horiz. %	1,149.42%	1,206.80%	1,192.53%	-10.47%	38.62%	85.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	-	86.56%	62.68%	47.69%	41.26%	-
YoY %	-	-	-	38.10%	31.43%	15.58%	-	-
Horiz. %	-	-	-	209.79%	151.91%	115.58%	100.00%	-
Total Cost	14,992,380	14,993,645	16,236,105	27,155,661	25,968,804	25,226,392	24,623,779	-28.22%
YoY %	-0.01%	-7.65%	-40.21%	4.57%	2.94%	2.45%	-	-
Horiz. %	60.89%	60.89%	65.94%	110.28%	105.46%	102.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	24,140,644	23,953,631	23,865,383	16,610,152	16,610,015	16,882,532	17,981,034	21.76%
YoY %	0.78%	0.37%	43.68%	0.00%	-1.61%	-6.11%	-	-
Horiz. %	134.26%	133.22%	132.73%	92.38%	92.38%	93.89%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Dividend
Div	1,376,741	917,793	917,793	963,413	504,569	871,477	871,477	35.75%
YoY %	50.01%	0.00%	-4.74%	90.94%	-42.10%	0.00%	-	-
Horiz. %	157.98%	105.31%	105.31%	110.55%	57.90%	100.00%	100.00%	-
Div Payout %	14.63%	9.29%	9.40%	0.00%	159.56%	124.43%	106.42%	-
YoY %	57.48%	-1.17%	0.00%	0.00%	28.23%	16.92%	-	-
Horiz. %	13.75%	8.73%	8.83%	0.00%	149.93%	116.92%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Equity
Net Worth	24,140,644	23,953,631	23,865,383	16,610,152	16,610,015	16,882,532	17,981,034	21.76%
YoY %	0.78%	0.37%	43.68%	0.00%	-1.61%	-6.11%	-	-
Horiz. %	134.26%	133.22%	132.73%	92.38%	92.38%	93.89%	100.00%	-
NOSH	9,178,951	9,178,951	9,179,084	9,177,028	9,176,804	9,176,804	9,174,986	0.02%
YoY %	0.00%	-0.00%	0.02%	0.00%	0.00%	0.02%	-	-
Horiz. %	100.04%	100.04%	100.04%	100.02%	100.02%	100.02%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Ratio Analysis
NP Margin	38.73%	40.45%	38.19%	0.67%	2.45%	4.11%	4.93%	-
YoY %	-4.25%	5.92%	5,600.00%	-72.65%	-40.39%	-16.63%	-	-
Horiz. %	785.60%	820.49%	774.65%	13.59%	49.70%	83.37%	100.00%	-
ROE	38.99%	41.26%	40.92%	-0.52%	1.90%	4.15%	4.55%	-
YoY %	-5.50%	0.83%	7,969.23%	-127.37%	-54.22%	-8.79%	-	-
Horiz. %	856.92%	906.81%	899.34%	-11.43%	41.76%	91.21%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Per Share
RPS	266.57	274.34	286.19	297.90	290.09	286.71	282.33	-3.76%
YoY %	-2.83%	-4.14%	-3.93%	2.69%	1.18%	1.55%	-	-
Horiz. %	94.42%	97.17%	101.37%	105.51%	102.75%	101.55%	100.00%	-
EPS	102.55	107.68	106.39	-0.93	3.45	7.63	8.93	411.28%
YoY %	-4.76%	1.21%	11,539.78%	-126.96%	-54.78%	-14.56%	-	-
Horiz. %	1,148.38%	1,205.82%	1,191.38%	-10.41%	38.63%	85.44%	100.00%	-
DPS	15.00	10.00	10.00	10.50	5.50	9.50	9.50	35.70%
YoY %	50.00%	0.00%	-4.76%	90.91%	-42.11%	0.00%	-	-
Horiz. %	157.89%	105.26%	105.26%	110.53%	57.89%	100.00%	100.00%	-
NAPS	2.63	2.61	2.60	1.81	1.81	1.84	1.96	21.72%
YoY %	0.77%	0.38%	43.65%	0.00%	-1.63%	-6.12%	-	-
Horiz. %	134.18%	133.16%	132.65%	92.35%	92.35%	93.88%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Adjusted Per Share Value based on latest NOSH - 9,177,028
RPS	266.46	274.19	286.07	297.71	289.90	286.48	282.06	-3.73%
YoY %	-2.82%	-4.15%	-3.91%	2.69%	1.19%	1.57%	-	-
Horiz. %	94.47%	97.21%	101.42%	105.55%	102.78%	101.57%	100.00%	-
EPS	102.50	107.62	106.35	-0.93	3.44	7.63	8.92	411.50%
YoY %	-4.76%	1.19%	11,535.48%	-127.03%	-54.91%	-14.46%	-	-
Horiz. %	1,149.10%	1,206.50%	1,192.26%	-10.43%	38.57%	85.54%	100.00%	-
DPS	14.99	9.99	9.99	10.49	5.49	9.49	9.49	35.74%
YoY %	50.05%	0.00%	-4.77%	91.07%	-42.15%	0.00%	-	-
Horiz. %	157.96%	105.27%	105.27%	110.54%	57.85%	100.00%	100.00%	-
NAPS	2.6289	2.6085	2.5989	1.8088	1.8088	1.8385	1.9581	21.76%
YoY %	0.78%	0.37%	43.68%	0.00%	-1.62%	-6.11%	-	-
Horiz. %	134.26%	133.22%	132.73%	92.38%	92.38%	93.89%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/23	31/03/23	30/12/22	30/09/22	30/06/22	31/03/22	31/12/21	-
Price	2.65	3.01	3.09	2.62	2.83	3.79	4.16	-
P/RPS	0.99	1.10	1.08	0.88	0.98	1.32	1.47	-23.22%
YoY %	-10.00%	1.85%	22.73%	-10.20%	-25.76%	-10.20%	-	-
Horiz. %	67.35%	74.83%	73.47%	59.86%	66.67%	89.80%	100.00%	-
P/EPS	2.58	2.80	2.90	-280.46	82.12	49.65	46.60	-85.55%
YoY %	-7.86%	-3.45%	101.03%	-441.52%	65.40%	6.55%	-	-
Horiz. %	5.54%	6.01%	6.22%	-601.85%	176.22%	106.55%	100.00%	-
EY	38.70	35.77	34.43	-0.36	1.22	2.01	2.15	590.47%
YoY %	8.19%	3.89%	9,663.89%	-129.51%	-39.30%	-6.51%	-	-
Horiz. %	1,800.00%	1,663.72%	1,601.40%	-16.74%	56.74%	93.49%	100.00%	-
DY	5.66	3.32	3.24	4.01	1.94	2.51	2.28	83.64%
YoY %	70.48%	2.47%	-19.20%	106.70%	-22.71%	10.09%	-	-
Horiz. %	248.25%	145.61%	142.11%	175.88%	85.09%	110.09%	100.00%	-
P/NAPS	1.01	1.15	1.19	1.45	1.56	2.06	2.12	-39.08%
YoY %	-12.17%	-3.36%	-17.93%	-7.05%	-24.27%	-2.83%	-	-
Horiz. %	47.64%	54.25%	56.13%	68.40%	73.58%	97.17%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Price Multiplier on Announcement Date
Date	29/08/23	25/05/23	23/02/23	25/11/22	26/08/22	25/05/22	22/02/22	-
Price	2.58	2.96	3.15	3.03	3.03	3.19	3.92	-
P/RPS	0.97	1.08	1.10	1.02	1.04	1.11	1.39	-21.37%
YoY %	-10.19%	-1.82%	7.84%	-1.92%	-6.31%	-20.14%	-	-
Horiz. %	69.78%	77.70%	79.14%	73.38%	74.82%	79.86%	100.00%	-
P/EPS	2.52	2.75	2.96	-324.34	87.93	41.79	43.92	-85.20%
YoY %	-8.36%	-7.09%	100.91%	-468.86%	110.41%	-4.85%	-	-
Horiz. %	5.74%	6.26%	6.74%	-738.48%	200.20%	95.15%	100.00%	-
EY	39.75	36.38	33.77	-0.31	1.14	2.39	2.28	575.88%
YoY %	9.26%	7.73%	10,993.55%	-127.19%	-52.30%	4.82%	-	-
Horiz. %	1,743.42%	1,595.61%	1,481.14%	-13.60%	50.00%	104.82%	100.00%	-
DY	5.81	3.38	3.17	3.47	1.82	2.98	2.42	79.58%
YoY %	71.89%	6.62%	-8.65%	90.66%	-38.93%	23.14%	-	-
Horiz. %	240.08%	139.67%	130.99%	143.39%	75.21%	123.14%	100.00%	-
P/NAPS	0.98	1.13	1.21	1.67	1.67	1.73	2.00	-37.92%
YoY %	-13.27%	-6.61%	-27.54%	0.00%	-3.47%	-13.50%	-	-
Horiz. %	49.00%	56.50%	60.50%	83.50%	83.50%	86.50%	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