[AXIATA] QoQ TTM Result on 31-Mar-2022 [#1]

Stock

[AXIATA] AXIATA GROUP BERHAD

Announcement Date

25-May-2022

Admission Sponsor

Sponsor

Financial Year

31-Dec-2022

Quarter

31-Mar-2022 [#1]

Profit Trend

QoQ- -14.47%

YoY- 177.25%

Quarter Report

1Q22 Unaudited Financial Results.pdf

Latest QR

Upcoming QR

AXIATA's Result

AXIATA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
TTM Result
Revenue	26,269,437	27,338,140	26,620,785	26,306,592	25,900,660	25,259,562	24,828,256	3.82%
YoY %	-3.91%	2.69%	1.19%	1.57%	2.54%	1.74%	-	-
Horiz. %	105.80%	110.11%	107.22%	105.95%	104.32%	101.74%	100.00%	-
PBT	-2,979,210	1,357,324	1,747,024	2,064,870	2,173,618	1,090,988	1,157,177	-
YoY %	-319.49%	-22.31%	-15.39%	-5.00%	99.23%	-5.72%	-	-
Horiz. %	-257.45%	117.30%	150.97%	178.44%	187.84%	94.28%	100.00%	-
Tax	13,012,542	-1,174,845	-1,095,043	-984,670	-896,737	-424,015	-485,657	-
YoY %	1,207.60%	-7.29%	-11.21%	-9.81%	-111.49%	12.69%	-	-
Horiz. %	-2,679.37%	241.91%	225.48%	202.75%	184.64%	87.31%	100.00%	-
NP	10,033,332	182,479	651,981	1,080,200	1,276,881	666,973	671,520	503.64%
YoY %	5,398.35%	-72.01%	-39.64%	-15.40%	91.44%	-0.68%	-	-
Horiz. %	1,494.12%	27.17%	97.09%	160.86%	190.15%	99.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	9,765,636	-85,730	316,231	700,367	818,901	446,918	450,348	673.27%
YoY %	11,491.15%	-127.11%	-54.85%	-14.47%	83.23%	-0.76%	-	-
Horiz. %	2,168.46%	-19.04%	70.22%	155.52%	181.84%	99.24%	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%	38.87%	41.97%	-
YoY %	-	38.10%	31.43%	15.58%	6.15%	-7.39%	-	-
Horiz. %	-	206.24%	149.34%	113.63%	98.31%	92.61%	100.00%	-
Total Cost	16,236,105	27,155,661	25,968,804	25,226,392	24,623,779	24,592,589	24,156,736	-23.21%
YoY %	-40.21%	4.57%	2.94%	2.45%	0.13%	1.80%	-	-
Horiz. %	67.21%	112.41%	107.50%	104.43%	101.93%	101.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	23,865,383	16,610,152	16,610,015	16,882,532	17,981,034	17,886,786	17,703,304	21.96%
YoY %	43.68%	0.00%	-1.61%	-6.11%	0.53%	1.04%	-	-
Horiz. %	134.81%	93.83%	93.82%	95.36%	101.57%	101.04%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Dividend
Div	917,793	963,413	504,569	871,477	871,477	825,383	825,383	7.31%
YoY %	-4.74%	90.94%	-42.10%	0.00%	5.58%	0.00%	-	-
Horiz. %	111.20%	116.72%	61.13%	105.58%	105.58%	100.00%	100.00%	-
Div Payout %	9.40%	0.00%	159.56%	124.43%	106.42%	184.68%	183.28%	-
YoY %	0.00%	0.00%	28.23%	16.92%	-42.38%	0.76%	-	-
Horiz. %	5.13%	0.00%	87.06%	67.89%	58.06%	100.76%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Equity
Net Worth	23,865,383	16,610,152	16,610,015	16,882,532	17,981,034	17,886,786	17,703,304	21.96%
YoY %	43.68%	0.00%	-1.61%	-6.11%	0.53%	1.04%	-	-
Horiz. %	134.81%	93.83%	93.82%	95.36%	101.57%	101.04%	100.00%	-
NOSH	9,179,084	9,177,028	9,176,804	9,176,804	9,174,986	9,172,710	9,172,710	0.04%
YoY %	0.02%	0.00%	0.00%	0.02%	0.02%	0.00%	-	-
Horiz. %	100.07%	100.05%	100.04%	100.04%	100.02%	100.00%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Ratio Analysis
NP Margin	38.19%	0.67%	2.45%	4.11%	4.93%	2.64%	2.70%	-
YoY %	5,600.00%	-72.65%	-40.39%	-16.63%	86.74%	-2.22%	-	-
Horiz. %	1,414.44%	24.81%	90.74%	152.22%	182.59%	97.78%	100.00%	-
ROE	40.92%	-0.52%	1.90%	4.15%	4.55%	2.50%	2.54%	-
YoY %	7,969.23%	-127.37%	-54.22%	-8.79%	82.00%	-1.57%	-	-
Horiz. %	1,611.02%	-20.47%	74.80%	163.39%	179.13%	98.43%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Per Share
RPS	286.19	297.90	290.09	286.71	282.33	275.38	270.68	3.77%
YoY %	-3.93%	2.69%	1.18%	1.55%	2.52%	1.74%	-	-
Horiz. %	105.73%	110.06%	107.17%	105.92%	104.30%	101.74%	100.00%	-
EPS	106.39	-0.93	3.45	7.63	8.93	4.87	4.91	672.88%
YoY %	11,539.78%	-126.96%	-54.78%	-14.56%	83.37%	-0.81%	-	-
Horiz. %	2,166.80%	-18.94%	70.26%	155.40%	181.87%	99.19%	100.00%	-
DPS	10.00	10.50	5.50	9.50	9.50	9.00	9.00	7.25%
YoY %	-4.76%	90.91%	-42.11%	0.00%	5.56%	0.00%	-	-
Horiz. %	111.11%	116.67%	61.11%	105.56%	105.56%	100.00%	100.00%	-
NAPS	2.60	1.81	1.81	1.84	1.96	1.95	1.93	21.91%
YoY %	43.65%	0.00%	-1.63%	-6.12%	0.51%	1.04%	-	-
Horiz. %	134.72%	93.78%	93.78%	95.34%	101.55%	101.04%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Adjusted Per Share Value based on latest NOSH - 9,176,804
RPS	286.07	297.71	289.90	286.48	282.06	275.07	270.38	3.82%
YoY %	-3.91%	2.69%	1.19%	1.57%	2.54%	1.73%	-	-
Horiz. %	105.80%	110.11%	107.22%	105.95%	104.32%	101.73%	100.00%	-
EPS	106.35	-0.93	3.44	7.63	8.92	4.87	4.90	673.73%
YoY %	11,535.48%	-127.03%	-54.91%	-14.46%	83.16%	-0.61%	-	-
Horiz. %	2,170.41%	-18.98%	70.20%	155.71%	182.04%	99.39%	100.00%	-
DPS	9.99	10.49	5.49	9.49	9.49	8.99	8.99	7.26%
YoY %	-4.77%	91.07%	-42.15%	0.00%	5.56%	0.00%	-	-
Horiz. %	111.12%	116.69%	61.07%	105.56%	105.56%	100.00%	100.00%	-
NAPS	2.5989	1.8088	1.8088	1.8385	1.9581	1.9479	1.9279	21.96%
YoY %	43.68%	0.00%	-1.62%	-6.11%	0.52%	1.04%	-	-
Horiz. %	134.80%	93.82%	93.82%	95.36%	101.57%	101.04%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	-
Price	3.09	2.62	2.83	3.79	4.16	3.91	3.74	-
P/RPS	1.08	0.88	0.98	1.32	1.47	1.42	1.38	-15.03%
YoY %	22.73%	-10.20%	-25.76%	-10.20%	3.52%	2.90%	-	-
Horiz. %	78.26%	63.77%	71.01%	95.65%	106.52%	102.90%	100.00%	-
P/EPS	2.90	-280.46	82.12	49.65	46.60	80.25	76.18	-88.61%
YoY %	101.03%	-441.52%	65.40%	6.55%	-41.93%	5.34%	-	-
Horiz. %	3.81%	-368.15%	107.80%	65.17%	61.17%	105.34%	100.00%	-
EY	34.43	-0.36	1.22	2.01	2.15	1.25	1.31	778.73%
YoY %	9,663.89%	-129.51%	-39.30%	-6.51%	72.00%	-4.58%	-	-
Horiz. %	2,628.24%	-27.48%	93.13%	153.44%	164.12%	95.42%	100.00%	-
DY	3.24	4.01	1.94	2.51	2.28	2.30	2.41	21.74%
YoY %	-19.20%	106.70%	-22.71%	10.09%	-0.87%	-4.56%	-	-
Horiz. %	134.44%	166.39%	80.50%	104.15%	94.61%	95.44%	100.00%	-
P/NAPS	1.19	1.45	1.56	2.06	2.12	2.01	1.94	-27.74%
YoY %	-17.93%	-7.05%	-24.27%	-2.83%	5.47%	3.61%	-	-
Horiz. %	61.34%	74.74%	80.41%	106.19%	109.28%	103.61%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Price Multiplier on Announcement Date
Date	23/02/23	25/11/22	26/08/22	25/05/22	22/02/22	26/11/21	27/08/21	-
Price	3.15	3.03	3.03	3.19	3.92	3.90	4.04	-
P/RPS	1.10	1.02	1.04	1.11	1.39	1.42	1.49	-18.27%
YoY %	7.84%	-1.92%	-6.31%	-20.14%	-2.11%	-4.70%	-	-
Horiz. %	73.83%	68.46%	69.80%	74.50%	93.29%	95.30%	100.00%	-
P/EPS	2.96	-324.34	87.93	41.79	43.92	80.05	82.29	-89.03%
YoY %	100.91%	-468.86%	110.41%	-4.85%	-45.13%	-2.72%	-	-
Horiz. %	3.60%	-394.14%	106.85%	50.78%	53.37%	97.28%	100.00%	-
EY	33.77	-0.31	1.14	2.39	2.28	1.25	1.22	809.53%
YoY %	10,993.55%	-127.19%	-52.30%	4.82%	82.40%	2.46%	-	-
Horiz. %	2,768.03%	-25.41%	93.44%	195.90%	186.89%	102.46%	100.00%	-
DY	3.17	3.47	1.82	2.98	2.42	2.31	2.23	26.34%
YoY %	-8.65%	90.66%	-38.93%	23.14%	4.76%	3.59%	-	-
Horiz. %	142.15%	155.61%	81.61%	133.63%	108.52%	103.59%	100.00%	-
P/NAPS	1.21	1.67	1.67	1.73	2.00	2.00	2.09	-30.46%
YoY %	-27.54%	0.00%	-3.47%	-13.50%	0.00%	-4.31%	-	-
Horiz. %	57.89%	79.90%	79.90%	82.78%	95.69%	95.69%	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