[AXIATA] QoQ TTM Result on 31-Dec-2020 [#4]

Stock

[AXIATA] AXIATA GROUP BERHAD

Announcement Date

25-Feb-2021

Admission Sponsor

Sponsor

Financial Year

31-Dec-2020

Quarter

31-Dec-2020 [#4]

Profit Trend

QoQ- -61.71%

YoY- -73.26%

Quarter Report

4Q20 Unaudited Financial Results.pdf

Latest QR

Upcoming QR

AXIATA's Result

AXIATA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
TTM Result
Revenue	25,259,562	24,828,256	24,230,606	24,203,171	24,207,662	24,309,259	24,670,459	1.58%
YoY %	1.74%	2.47%	0.11%	-0.02%	-0.42%	-1.46%	-	-
Horiz. %	102.39%	100.64%	98.22%	98.11%	98.12%	98.54%	100.00%	-
PBT	1,090,988	1,157,177	958,392	1,208,310	2,374,447	2,183,491	2,415,152	-41.09%
YoY %	-5.72%	20.74%	-20.68%	-49.11%	8.75%	-9.59%	-	-
Horiz. %	45.17%	47.91%	39.68%	50.03%	98.31%	90.41%	100.00%	-
Tax	-424,015	-485,657	-545,256	-584,264	-947,851	-976,967	-1,077,613	-46.27%
YoY %	12.69%	10.93%	6.68%	38.36%	2.98%	9.34%	-	-
Horiz. %	39.35%	45.07%	50.60%	54.22%	87.96%	90.66%	100.00%	-
NP	666,973	671,520	413,136	624,046	1,426,596	1,206,524	1,337,539	-37.09%
YoY %	-0.68%	62.54%	-33.80%	-56.26%	18.24%	-9.80%	-	-
Horiz. %	49.87%	50.21%	30.89%	46.66%	106.66%	90.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	446,918	450,348	252,610	365,156	953,673	720,384	844,460	-34.54%
YoY %	-0.76%	78.28%	-30.82%	-61.71%	32.38%	-14.69%	-	-
Horiz. %	52.92%	53.33%	29.91%	43.24%	112.93%	85.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	38.87%	41.97%	56.89%	48.35%	39.92%	44.74%	44.62%	-
YoY %	-7.39%	-26.23%	17.66%	21.12%	-10.77%	0.27%	-	-
Horiz. %	87.11%	94.06%	127.50%	108.36%	89.47%	100.27%	100.00%	-
Total Cost	24,592,589	24,156,736	23,817,470	23,579,125	22,781,066	23,102,735	23,332,920	3.56%
YoY %	1.80%	1.42%	1.01%	3.50%	-1.39%	-0.99%	-	-
Horiz. %	105.40%	103.53%	102.08%	101.06%	97.63%	99.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	17,886,786	17,703,304	17,422,646	17,605,481	15,771,218	16,134,201	15,578,341	9.64%
YoY %	1.04%	1.61%	-1.04%	11.63%	-2.25%	3.57%	-	-
Horiz. %	114.82%	113.64%	111.84%	113.01%	101.24%	103.57%	100.00%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Dividend
Div	825,383	825,383	641,819	641,819	594,952	594,952	866,692	-3.20%
YoY %	0.00%	28.60%	0.00%	7.88%	0.00%	-31.35%	-	-
Horiz. %	95.23%	95.23%	74.05%	74.05%	68.65%	68.65%	100.00%	-
Div Payout %	184.68%	183.28%	254.08%	175.77%	62.39%	82.59%	102.63%	-
YoY %	0.76%	-27.87%	44.55%	181.73%	-24.46%	-19.53%	-	-
Horiz. %	179.95%	178.58%	247.57%	171.27%	60.79%	80.47%	100.00%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Equity
Net Worth	17,886,786	17,703,304	17,422,646	17,605,481	15,771,218	16,134,201	15,578,341	9.64%
YoY %	1.04%	1.61%	-1.04%	11.63%	-2.25%	3.57%	-	-
Horiz. %	114.82%	113.64%	111.84%	113.01%	101.24%	103.57%	100.00%	-
NOSH	9,172,710	9,172,710	9,172,550	9,169,541	9,169,510	9,169,041	9,164,144	0.06%
YoY %	0.00%	0.00%	0.03%	0.00%	0.01%	0.05%	-	-
Horiz. %	100.09%	100.09%	100.09%	100.06%	100.06%	100.05%	100.00%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Ratio Analysis
NP Margin	2.64%	2.70%	1.71%	2.58%	5.89%	4.96%	5.42%	-
YoY %	-2.22%	57.89%	-33.72%	-56.20%	18.75%	-8.49%	-	-
Horiz. %	48.71%	49.82%	31.55%	47.60%	108.67%	91.51%	100.00%	-
ROE	2.50%	2.54%	1.45%	2.07%	6.05%	4.46%	5.42%	-
YoY %	-1.57%	75.17%	-29.95%	-65.79%	35.65%	-17.71%	-	-
Horiz. %	46.13%	46.86%	26.75%	38.19%	111.62%	82.29%	100.00%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Per Share
RPS	275.38	270.68	264.24	263.95	264.01	265.18	269.22	1.51%
YoY %	1.74%	2.44%	0.11%	-0.02%	-0.44%	-1.50%	-	-
Horiz. %	102.29%	100.54%	98.15%	98.04%	98.06%	98.50%	100.00%	-
EPS	4.87	4.91	2.75	3.98	10.40	7.86	9.22	-34.63%
YoY %	-0.81%	78.55%	-30.90%	-61.73%	32.32%	-14.75%	-	-
Horiz. %	52.82%	53.25%	29.83%	43.17%	112.80%	85.25%	100.00%	-
DPS	9.00	9.00	7.00	7.00	6.50	6.50	9.50	-3.53%
YoY %	0.00%	28.57%	0.00%	7.69%	0.00%	-31.58%	-	-
Horiz. %	94.74%	94.74%	73.68%	73.68%	68.42%	68.42%	100.00%	-
NAPS	1.95	1.93	1.90	1.92	1.72	1.76	1.70	9.56%
YoY %	1.04%	1.58%	-1.04%	11.63%	-2.27%	3.53%	-	-
Horiz. %	114.71%	113.53%	111.76%	112.94%	101.18%	103.53%	100.00%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Adjusted Per Share Value based on latest NOSH - 9,169,541
RPS	275.07	270.38	263.87	263.57	263.62	264.73	268.66	1.58%
YoY %	1.73%	2.47%	0.11%	-0.02%	-0.42%	-1.46%	-	-
Horiz. %	102.39%	100.64%	98.22%	98.11%	98.12%	98.54%	100.00%	-
EPS	4.87	4.90	2.75	3.98	10.39	7.84	9.20	-34.53%
YoY %	-0.61%	78.18%	-30.90%	-61.69%	32.53%	-14.78%	-	-
Horiz. %	52.93%	53.26%	29.89%	43.26%	112.93%	85.22%	100.00%	-
DPS	8.99	8.99	6.99	6.99	6.48	6.48	9.44	-3.20%
YoY %	0.00%	28.61%	0.00%	7.87%	0.00%	-31.36%	-	-
Horiz. %	95.23%	95.23%	74.05%	74.05%	68.64%	68.64%	100.00%	-
NAPS	1.9479	1.9279	1.8973	1.9172	1.7175	1.757	1.6965	9.64%
YoY %	1.04%	1.61%	-1.04%	11.63%	-2.25%	3.57%	-	-
Horiz. %	114.82%	113.64%	111.84%	113.01%	101.24%	103.57%	100.00%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	-
Price	3.91	3.74	3.65	3.74	2.95	3.55	3.28	-
P/RPS	1.42	1.38	1.38	1.42	1.12	1.34	1.22	10.64%
YoY %	2.90%	0.00%	-2.82%	26.79%	-16.42%	9.84%	-	-
Horiz. %	116.39%	113.11%	113.11%	116.39%	91.80%	109.84%	100.00%	-
P/EPS	80.25	76.18	132.50	93.92	28.36	45.18	35.59	71.86%
YoY %	5.34%	-42.51%	41.08%	231.17%	-37.23%	26.95%	-	-
Horiz. %	225.48%	214.05%	372.30%	263.89%	79.69%	126.95%	100.00%	-
EY	1.25	1.31	0.75	1.06	3.53	2.21	2.81	-41.69%
YoY %	-4.58%	74.67%	-29.25%	-69.97%	59.73%	-21.35%	-	-
Horiz. %	44.48%	46.62%	26.69%	37.72%	125.62%	78.65%	100.00%	-
DY	2.30	2.41	1.92	1.87	2.20	1.83	2.90	-14.30%
YoY %	-4.56%	25.52%	2.67%	-15.00%	20.22%	-36.90%	-	-
Horiz. %	79.31%	83.10%	66.21%	64.48%	75.86%	63.10%	100.00%	-
P/NAPS	2.01	1.94	1.92	1.95	1.72	2.02	1.93	2.74%
YoY %	3.61%	1.04%	-1.54%	13.37%	-14.85%	4.66%	-	-
Horiz. %	104.15%	100.52%	99.48%	101.04%	89.12%	104.66%	100.00%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Price Multiplier on Announcement Date
Date	26/11/21	27/08/21	25/05/21	25/02/21	27/11/20	27/08/20	21/05/20	-
Price	3.90	4.04	3.50	3.57	3.73	3.13	3.77	-
P/RPS	1.42	1.49	1.32	1.35	1.41	1.18	1.40	0.94%
YoY %	-4.70%	12.88%	-2.22%	-4.26%	19.49%	-15.71%	-	-
Horiz. %	101.43%	106.43%	94.29%	96.43%	100.71%	84.29%	100.00%	-
P/EPS	80.05	82.29	127.05	89.65	35.86	39.83	40.91	56.37%
YoY %	-2.72%	-35.23%	41.72%	150.00%	-9.97%	-2.64%	-	-
Horiz. %	195.67%	201.15%	310.56%	219.14%	87.66%	97.36%	100.00%	-
EY	1.25	1.22	0.79	1.12	2.79	2.51	2.44	-35.94%
YoY %	2.46%	54.43%	-29.46%	-59.86%	11.16%	2.87%	-	-
Horiz. %	51.23%	50.00%	32.38%	45.90%	114.34%	102.87%	100.00%	-
DY	2.31	2.23	2.00	1.96	1.74	2.08	2.52	-5.63%
YoY %	3.59%	11.50%	2.04%	12.64%	-16.35%	-17.46%	-	-
Horiz. %	91.67%	88.49%	79.37%	77.78%	69.05%	82.54%	100.00%	-
P/NAPS	2.00	2.09	1.84	1.86	2.17	1.78	2.22	-6.71%
YoY %	-4.31%	13.59%	-1.08%	-14.29%	21.91%	-19.82%	-	-
Horiz. %	90.09%	94.14%	82.88%	83.78%	97.75%	80.18%	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