[AXIATA] QoQ TTM 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- 17.01%

YoY- -898.79%

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
TTM Result
Revenue	24,583,312	24,583,300	24,373,518	24,086,969	23,885,781	23,879,881	24,078,177	1.38%
YoY %	0.00%	0.86%	1.19%	0.84%	0.02%	-0.82%	-	-
Horiz. %	102.10%	102.10%	101.23%	100.04%	99.20%	99.18%	100.00%	-
PBT	2,780,058	436,986	285,098	-3,410,571	-4,345,688	-2,224,316	-2,043,892	-
YoY %	536.19%	53.28%	108.36%	21.52%	-95.37%	-8.83%	-	-
Horiz. %	-136.02%	-21.38%	-13.95%	166.87%	212.62%	108.83%	100.00%	-
Tax	-1,057,105	-1,138,909	-1,049,093	-958,598	-901,552	-899,890	-946,767	7.60%
YoY %	7.18%	-8.56%	-9.44%	-6.33%	-0.18%	4.95%	-	-
Horiz. %	111.65%	120.29%	110.81%	101.25%	95.22%	95.05%	100.00%	-
NP	1,722,953	-701,923	-763,995	-4,369,169	-5,247,240	-3,124,206	-2,990,659	-
YoY %	345.46%	8.12%	82.51%	16.73%	-67.95%	-4.47%	-	-
Horiz. %	-57.61%	23.47%	25.55%	146.09%	175.45%	104.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,365,407	-629,074	-616,711	-4,178,112	-5,034,573	-3,347,925	-3,241,456	-
YoY %	317.05%	-2.00%	85.24%	17.01%	-50.38%	-3.28%	-	-
Horiz. %	-42.12%	19.41%	19.03%	128.90%	155.32%	103.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	38.02%	260.63%	367.98%	-	-	-	-	-
YoY %	-85.41%	-29.17%	0.00%	-	-	-	-	-
Horiz. %	10.33%	70.83%	100.00%	-	-	-	-	-
Total Cost	22,860,359	25,285,223	25,137,513	28,456,138	29,133,021	27,004,087	27,068,836	-10.62%
YoY %	-9.59%	0.59%	-11.66%	-2.32%	7.88%	-0.24%	-	-
Horiz. %	84.45%	93.41%	92.87%	105.13%	107.63%	99.76%	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	866,692	864,109	864,109	861,506	861,506	768,401	768,401	8.33%
YoY %	0.30%	0.00%	0.30%	0.00%	12.12%	0.00%	-	-
Horiz. %	112.79%	112.46%	112.46%	112.12%	112.12%	100.00%	100.00%	-
Div Payout %	63.48%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	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	7.01%	-2.86%	-3.13%	-18.14%	-21.97%	-13.08%	-12.42%	-
YoY %	345.10%	8.63%	82.75%	17.43%	-67.97%	-5.31%	-	-
Horiz. %	-56.44%	23.03%	25.20%	146.05%	176.89%	105.31%	100.00%	-
ROE	8.43%	-3.79%	-3.59%	-24.76%	-28.70%	-17.50%	-16.06%	-
YoY %	322.43%	-5.57%	85.50%	13.73%	-64.00%	-8.97%	-	-
Horiz. %	-52.49%	23.60%	22.35%	154.17%	178.70%	108.97%	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	269.30	267.79	265.52	262.79	263.41	266.07	0.67%
YoY %	-0.20%	0.56%	0.85%	1.04%	-0.24%	-1.00%	-	-
Horiz. %	101.01%	101.21%	100.65%	99.79%	98.77%	99.00%	100.00%	-
EPS	14.93	-6.89	-6.78	-46.06	-55.39	-36.93	-35.82	-
YoY %	316.69%	-1.62%	85.28%	16.84%	-49.99%	-3.10%	-	-
Horiz. %	-41.68%	19.24%	18.93%	128.59%	154.63%	103.10%	100.00%	-
DPS	9.50	9.50	9.50	9.50	9.50	8.50	8.49	7.75%
YoY %	0.00%	0.00%	0.00%	0.00%	11.76%	0.12%	-	-
Horiz. %	111.90%	111.90%	111.90%	111.90%	111.90%	100.12%	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	267.71	265.43	262.31	260.11	260.05	262.21	1.38%
YoY %	0.00%	0.86%	1.19%	0.85%	0.02%	-0.82%	-	-
Horiz. %	102.10%	102.10%	101.23%	100.04%	99.20%	99.18%	100.00%	-
EPS	14.87	-6.85	-6.72	-45.50	-54.83	-36.46	-35.30	-
YoY %	317.08%	-1.93%	85.23%	17.02%	-50.38%	-3.29%	-	-
Horiz. %	-42.12%	19.41%	19.04%	128.90%	155.33%	103.29%	100.00%	-
DPS	9.44	9.41	9.41	9.38	9.38	8.37	8.37	8.32%
YoY %	0.32%	0.00%	0.32%	0.00%	12.07%	0.00%	-	-
Horiz. %	112.78%	112.43%	112.43%	112.07%	112.07%	100.00%	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	1.60	1.86	1.56	1.50	1.73	1.43	5.05%
YoY %	-3.75%	-13.98%	19.23%	4.00%	-13.29%	20.98%	-	-
Horiz. %	107.69%	111.89%	130.07%	109.09%	104.90%	120.98%	100.00%	-
P/EPS	27.73	-62.40	-73.50	-9.01	-7.10	-12.35	-10.61	-
YoY %	144.44%	15.10%	-715.76%	-26.90%	42.51%	-16.40%	-	-
Horiz. %	-261.36%	588.12%	692.74%	84.92%	66.92%	116.40%	100.00%	-
EY	3.61	-1.60	-1.36	-11.10	-14.09	-8.10	-9.43	-
YoY %	325.62%	-17.65%	87.75%	21.22%	-73.95%	14.10%	-	-
Horiz. %	-38.28%	16.97%	14.42%	117.71%	149.42%	85.90%	100.00%	-
DY	2.29	2.21	1.91	2.29	2.42	1.86	2.23	1.78%
YoY %	3.62%	15.71%	-16.59%	-5.37%	30.11%	-16.59%	-	-
Horiz. %	102.69%	99.10%	85.65%	102.69%	108.52%	83.41%	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	4.72	-
P/RPS	1.58	1.58	1.88	1.71	1.62	1.29	1.77	-7.27%
YoY %	0.00%	-15.96%	9.94%	5.56%	25.58%	-27.12%	-	-
Horiz. %	89.27%	89.27%	106.21%	96.61%	91.53%	72.88%	100.00%	-
P/EPS	28.47	-61.82	-74.23	-9.86	-7.67	-9.23	-13.18	-
YoY %	146.05%	16.72%	-652.84%	-28.55%	16.90%	29.97%	-	-
Horiz. %	-216.01%	469.04%	563.20%	74.81%	58.19%	70.03%	100.00%	-
EY	3.51	-1.62	-1.35	-10.14	-13.03	-10.83	-7.59	-
YoY %	316.67%	-20.00%	86.69%	22.18%	-20.31%	-42.69%	-	-
Horiz. %	-46.25%	21.34%	17.79%	133.60%	171.67%	142.69%	100.00%	-
DY	2.24	2.23	1.89	2.09	2.24	2.49	1.80	15.64%
YoY %	0.45%	17.99%	-9.57%	-6.70%	-10.04%	38.33%	-	-
Horiz. %	124.44%	123.89%	105.00%	116.11%	124.44%	138.33%	100.00%	-
P/NAPS	2.40	2.34	2.66	2.44	2.20	1.62	2.12	8.59%
YoY %	2.56%	-12.03%	9.02%	10.91%	35.80%	-23.58%	-	-
Horiz. %	113.21%	110.38%	125.47%	115.09%	103.77%	76.42%	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