[AXIATA] YoY Cumulative Quarter Result on 30-Jun-2018 [#2]

Stock

[AXIATA] AXIATA GROUP BERHAD

Announcement Date

24-Aug-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

30-Jun-2018 [#2]

Profit Trend

QoQ- -2277.56%

YoY- -642.34%

Quarter Report

2Q18_Financial_Results_(Unaudited).pdf

Latest QR

Upcoming QR

AXIATA's Result

AXIATA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Cumulative Result
Revenue	12,454,083	11,828,998	12,103,051	11,615,314	11,939,538	10,318,938	9,457,916	4.68%
YoY %	5.28%	-2.26%	4.20%	-2.72%	15.71%	9.10%	-	-
Horiz. %	131.68%	125.07%	127.97%	122.81%	126.24%	109.10%	100.00%	-
PBT	966,562	1,017,696	1,614,263	-3,016,523	963,601	961,672	1,474,141	-6.78%
YoY %	-5.02%	-36.96%	153.51%	-413.05%	0.20%	-34.76%	-	-
Horiz. %	65.57%	69.04%	109.51%	-204.63%	65.37%	65.24%	100.00%	-
Tax	-364,305	-462,912	-543,050	-395,509	-222,491	-328,204	-308,396	2.81%
YoY %	21.30%	14.76%	-37.30%	-77.76%	32.21%	-6.42%	-	-
Horiz. %	118.13%	150.10%	176.09%	128.25%	72.14%	106.42%	100.00%	-
NP	602,257	554,784	1,071,213	-3,412,032	741,110	633,468	1,165,745	-10.41%
YoY %	8.56%	-48.21%	131.40%	-560.39%	16.99%	-45.66%	-	-
Horiz. %	51.66%	47.59%	91.89%	-292.69%	63.57%	54.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	353,315	268,124	913,147	-3,504,715	646,221	557,190	1,195,597	-18.37%
YoY %	31.77%	-70.64%	126.05%	-642.34%	15.98%	-53.40%	-	-
Horiz. %	29.55%	22.43%	76.38%	-293.14%	54.05%	46.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	37.69%	45.49%	33.64%	-	23.09%	34.13%	20.92%	-
YoY %	-17.15%	35.23%	0.00%	-	-32.35%	63.15%	-	-
Horiz. %	180.16%	217.45%	160.80%	-	110.37%	163.15%	100.00%	-
Total Cost	11,851,826	11,274,214	11,031,838	15,027,346	11,198,428	9,685,470	8,292,171	6.12%
YoY %	5.12%	2.20%	-26.59%	34.19%	15.62%	16.80%	-	-
Horiz. %	142.93%	135.96%	133.04%	181.22%	135.05%	116.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	17,703,304	16,134,201	17,202,124	20,180,594	25,579,581	22,641,370	21,159,487	-2.92%
YoY %	9.73%	-6.21%	-14.76%	-21.11%	12.98%	7.00%	-	-
Horiz. %	83.67%	76.25%	81.30%	95.37%	120.89%	107.00%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Dividend
Div	366,907	183,343	455,082	452,479	448,764	442,214	688,113	-9.94%
YoY %	100.12%	-59.71%	0.58%	0.83%	1.48%	-35.74%	-	-
Horiz. %	53.32%	26.64%	66.13%	65.76%	65.22%	64.26%	100.00%	-
Div Payout %	103.85%	68.38%	49.84%	0.00%	69.44%	79.37%	57.55%	-
YoY %	51.87%	37.20%	0.00%	0.00%	-12.51%	37.91%	-	-
Horiz. %	180.45%	118.82%	86.60%	0.00%	120.66%	137.91%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Equity
Net Worth	17,703,304	16,134,201	17,202,124	20,180,594	25,579,581	22,641,370	21,159,487	-2.92%
YoY %	9.73%	-6.21%	-14.76%	-21.11%	12.98%	7.00%	-	-
Horiz. %	83.67%	76.25%	81.30%	95.37%	120.89%	107.00%	100.00%	-
NOSH	9,172,710	9,169,041	9,128,638	9,049,739	8,975,291	8,844,285	8,601,417	1.07%
YoY %	0.04%	0.44%	0.87%	0.83%	1.48%	2.82%	-	-
Horiz. %	106.64%	106.60%	106.13%	105.21%	104.35%	102.82%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Ratio Analysis
NP Margin	4.84%	4.69%	8.85%	-29.38%	6.21%	6.14%	12.33%	-
YoY %	3.20%	-47.01%	130.12%	-573.11%	1.14%	-50.20%	-	-
Horiz. %	39.25%	38.04%	71.78%	-238.28%	50.36%	49.80%	100.00%	-
ROE	2.00%	1.66%	5.31%	-17.37%	2.53%	2.46%	5.65%	-
YoY %	20.48%	-68.74%	130.57%	-786.56%	2.85%	-56.46%	-	-
Horiz. %	35.40%	29.38%	93.98%	-307.43%	44.78%	43.54%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Per Share
RPS	135.77	129.04	132.98	128.35	133.03	116.67	109.96	3.57%
YoY %	5.22%	-2.96%	3.61%	-3.52%	14.02%	6.10%	-	-
Horiz. %	123.47%	117.35%	120.93%	116.72%	120.98%	106.10%	100.00%	-
EPS	3.90	2.90	10.00	-38.70	7.20	6.30	13.90	-19.07%
YoY %	34.48%	-71.00%	125.84%	-637.50%	14.29%	-54.68%	-	-
Horiz. %	28.06%	20.86%	71.94%	-278.42%	51.80%	45.32%	100.00%	-
DPS	4.00	2.00	5.00	5.00	5.00	5.00	8.00	-10.90%
YoY %	100.00%	-60.00%	0.00%	0.00%	0.00%	-37.50%	-	-
Horiz. %	50.00%	25.00%	62.50%	62.50%	62.50%	62.50%	100.00%	-
NAPS	1.93	1.76	1.89	2.23	2.85	2.56	2.46	-3.95%
YoY %	9.66%	-6.88%	-15.25%	-21.75%	11.33%	4.07%	-	-
Horiz. %	78.46%	71.54%	76.83%	90.65%	115.85%	104.07%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 9,049,739
RPS	135.62	128.82	131.80	126.49	130.02	112.37	103.00	4.68%
YoY %	5.28%	-2.26%	4.20%	-2.71%	15.71%	9.10%	-	-
Horiz. %	131.67%	125.07%	127.96%	122.81%	126.23%	109.10%	100.00%	-
EPS	3.85	2.92	9.94	-38.17	7.04	6.07	13.02	-18.36%
YoY %	31.85%	-70.62%	126.04%	-642.19%	15.98%	-53.38%	-	-
Horiz. %	29.57%	22.43%	76.34%	-293.16%	54.07%	46.62%	100.00%	-
DPS	4.00	2.00	4.96	4.93	4.89	4.82	7.49	-9.91%
YoY %	100.00%	-59.68%	0.61%	0.82%	1.45%	-35.65%	-	-
Horiz. %	53.40%	26.70%	66.22%	65.82%	65.29%	64.35%	100.00%	-
NAPS	1.9279	1.757	1.8733	2.1977	2.7856	2.4656	2.3043	-2.92%
YoY %	9.73%	-6.21%	-14.76%	-21.10%	12.98%	7.00%	-	-
Horiz. %	83.67%	76.25%	81.30%	95.37%	120.89%	107.00%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	-
Price	3.74	3.55	4.98	3.80	4.83	5.63	6.40	-
P/RPS	2.75	2.75	3.75	2.96	3.63	4.83	5.82	-11.73%
YoY %	0.00%	-26.67%	26.69%	-18.46%	-24.84%	-17.01%	-	-
Horiz. %	47.25%	47.25%	64.43%	50.86%	62.37%	82.99%	100.00%	-
P/EPS	97.10	121.37	49.64	-9.81	67.08	89.37	46.04	13.23%
YoY %	-20.00%	144.50%	606.01%	-114.62%	-24.94%	94.11%	-	-
Horiz. %	210.90%	263.62%	107.82%	-21.31%	145.70%	194.11%	100.00%	-
EY	1.03	0.82	2.01	-10.19	1.49	1.12	2.17	-11.66%
YoY %	25.61%	-59.20%	119.73%	-783.89%	33.04%	-48.39%	-	-
Horiz. %	47.47%	37.79%	92.63%	-469.59%	68.66%	51.61%	100.00%	-
DY	1.07	0.56	1.00	1.32	1.04	0.89	1.25	-2.55%
YoY %	91.07%	-44.00%	-24.24%	26.92%	16.85%	-28.80%	-	-
Horiz. %	85.60%	44.80%	80.00%	105.60%	83.20%	71.20%	100.00%	-
P/NAPS	1.94	2.02	2.63	1.70	1.69	2.20	2.60	-4.75%
YoY %	-3.96%	-23.19%	54.71%	0.59%	-23.18%	-15.38%	-	-
Horiz. %	74.62%	77.69%	101.15%	65.38%	65.00%	84.62%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	27/08/21	27/08/20	29/08/19	24/08/18	30/08/17	25/08/16	20/08/15	-
Price	4.04	3.13	5.03	4.63	4.93	5.49	5.80	-
P/RPS	2.98	2.43	3.78	3.61	3.71	4.71	5.27	-9.05%
YoY %	22.63%	-35.71%	4.71%	-2.70%	-21.23%	-10.63%	-	-
Horiz. %	56.55%	46.11%	71.73%	68.50%	70.40%	89.37%	100.00%	-
P/EPS	104.89	107.01	50.14	-11.96	68.47	87.14	41.73	16.58%
YoY %	-1.98%	113.42%	519.23%	-117.47%	-21.43%	108.82%	-	-
Horiz. %	251.35%	256.43%	120.15%	-28.66%	164.08%	208.82%	100.00%	-
EY	0.95	0.93	1.99	-8.36	1.46	1.15	2.40	-14.30%
YoY %	2.15%	-53.27%	123.80%	-672.60%	26.96%	-52.08%	-	-
Horiz. %	39.58%	38.75%	82.92%	-348.33%	60.83%	47.92%	100.00%	-
DY	0.99	0.64	0.99	1.08	1.01	0.91	1.38	-5.38%
YoY %	54.69%	-35.35%	-8.33%	6.93%	10.99%	-34.06%	-	-
Horiz. %	71.74%	46.38%	71.74%	78.26%	73.19%	65.94%	100.00%	-
P/NAPS	2.09	1.78	2.66	2.08	1.73	2.14	2.36	-2.00%
YoY %	17.42%	-33.08%	27.88%	20.23%	-19.16%	-9.32%	-	-
Horiz. %	88.56%	75.42%	112.71%	88.14%	73.31%	90.68%	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