[AXIATA] YoY Cumulative Quarter Result on 30-Jun-2020 [#2]

Stock

[AXIATA] AXIATA GROUP BERHAD

Announcement Date

27-Aug-2020

Admission Sponsor

Sponsor

Financial Year

31-Dec-2020

Quarter

30-Jun-2020 [#2]

Profit Trend

QoQ- 42.54%

YoY- -70.64%

Quarter Report

AXIATA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Cumulative Result
Revenue	11,373,242	13,174,208	12,454,083	11,828,998	12,103,051	11,615,314	11,939,538	-0.80%
YoY %	-13.67%	5.78%	5.28%	-2.26%	4.20%	-2.72%	-	-
Horiz. %	95.26%	110.34%	104.31%	99.07%	101.37%	97.28%	100.00%	-
PBT	-935,600	539,969	966,562	1,017,696	1,614,263	-3,016,523	963,601	-
YoY %	-273.27%	-44.14%	-5.02%	-36.96%	153.51%	-413.05%	-	-
Horiz. %	-97.09%	56.04%	100.31%	105.61%	167.52%	-313.05%	100.00%	-
Tax	355,717	-562,611	-364,305	-462,912	-543,050	-395,509	-222,491	-
YoY %	163.23%	-54.43%	21.30%	14.76%	-37.30%	-77.76%	-	-
Horiz. %	-159.88%	252.87%	163.74%	208.06%	244.08%	177.76%	100.00%	-
NP	-579,883	-22,642	602,257	554,784	1,071,213	-3,412,032	741,110	-
YoY %	-2,461.09%	-103.76%	8.56%	-48.21%	131.40%	-560.39%	-	-
Horiz. %	-78.25%	-3.06%	81.26%	74.86%	144.54%	-460.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-502,364	-149,353	353,315	268,124	913,147	-3,504,715	646,221	-
YoY %	-236.36%	-142.27%	31.77%	-70.64%	126.05%	-642.34%	-	-
Horiz. %	-77.74%	-23.11%	54.67%	41.49%	141.31%	-542.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	104.19%	37.69%	45.49%	33.64%	-	23.09%	-
YoY %	-	176.44%	-17.15%	35.23%	0.00%	-	-	-
Horiz. %	-	451.23%	163.23%	197.01%	145.69%	-	100.00%	-
Total Cost	11,953,125	13,196,850	11,851,826	11,274,214	11,031,838	15,027,346	11,198,428	1.09%
YoY %	-9.42%	11.35%	5.12%	2.20%	-26.59%	34.19%	-	-
Horiz. %	106.74%	117.85%	105.83%	100.68%	98.51%	134.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	24,140,644	16,610,015	17,703,304	16,134,201	17,202,124	20,180,594	25,579,581	-0.95%
YoY %	45.34%	-6.18%	9.73%	-6.21%	-14.76%	-21.11%	-	-
Horiz. %	94.37%	64.93%	69.21%	63.07%	67.25%	78.89%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Dividend
Div	458,947	-	366,907	183,343	455,082	452,479	448,764	0.37%
YoY %	0.00%	-	100.12%	-59.71%	0.58%	0.83%	-	-
Horiz. %	102.27%	-	81.76%	40.86%	101.41%	100.83%	100.00%	-
Div Payout %	0.00%	-	103.85%	68.38%	49.84%	0.00%	69.44%	-
YoY %	0.00%	-	51.87%	37.20%	0.00%	0.00%	-	-
Horiz. %	0.00%	-	149.55%	98.47%	71.77%	0.00%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Equity
Net Worth	24,140,644	16,610,015	17,703,304	16,134,201	17,202,124	20,180,594	25,579,581	-0.95%
YoY %	45.34%	-6.18%	9.73%	-6.21%	-14.76%	-21.11%	-	-
Horiz. %	94.37%	64.93%	69.21%	63.07%	67.25%	78.89%	100.00%	-
NOSH	9,178,951	9,176,804	9,172,710	9,169,041	9,128,638	9,049,739	8,975,291	0.37%
YoY %	0.02%	0.04%	0.04%	0.44%	0.87%	0.83%	-	-
Horiz. %	102.27%	102.25%	102.20%	102.16%	101.71%	100.83%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Ratio Analysis
NP Margin	-5.10%	-0.17%	4.84%	4.69%	8.85%	-29.38%	6.21%	-
YoY %	-2,900.00%	-103.51%	3.20%	-47.01%	130.12%	-573.11%	-	-
Horiz. %	-82.13%	-2.74%	77.94%	75.52%	142.51%	-473.11%	100.00%	-
ROE	-2.08%	-0.90%	2.00%	1.66%	5.31%	-17.37%	2.53%	-
YoY %	-131.11%	-145.00%	20.48%	-68.74%	130.57%	-786.56%	-	-
Horiz. %	-82.21%	-35.57%	79.05%	65.61%	209.88%	-686.56%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Per Share
RPS	123.91	143.56	135.77	129.04	132.98	128.35	133.03	-1.17%
YoY %	-13.69%	5.74%	5.22%	-2.96%	3.61%	-3.52%	-	-
Horiz. %	93.14%	107.92%	102.06%	97.00%	99.96%	96.48%	100.00%	-
EPS	-5.50	-1.60	3.90	2.90	10.00	-38.70	7.20	-
YoY %	-243.75%	-141.03%	34.48%	-71.00%	125.84%	-637.50%	-	-
Horiz. %	-76.39%	-22.22%	54.17%	40.28%	138.89%	-537.50%	100.00%	-
DPS	5.00	0.00	4.00	2.00	5.00	5.00	5.00	0.00%
YoY %	0.00%	0.00%	100.00%	-60.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	0.00%	80.00%	40.00%	100.00%	100.00%	100.00%	-
NAPS	2.63	1.81	1.93	1.76	1.89	2.23	2.85	-1.32%
YoY %	45.30%	-6.22%	9.66%	-6.88%	-15.25%	-21.75%	-	-
Horiz. %	92.28%	63.51%	67.72%	61.75%	66.32%	78.25%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 9,169,041
RPS	123.85	143.47	135.62	128.82	131.80	126.49	130.02	-0.80%
YoY %	-13.68%	5.79%	5.28%	-2.26%	4.20%	-2.71%	-	-
Horiz. %	95.25%	110.34%	104.31%	99.08%	101.37%	97.29%	100.00%	-
EPS	-5.47	-1.63	3.85	2.92	9.94	-38.17	7.04	-
YoY %	-235.58%	-142.34%	31.85%	-70.62%	126.04%	-642.19%	-	-
Horiz. %	-77.70%	-23.15%	54.69%	41.48%	141.19%	-542.19%	100.00%	-
DPS	5.00	0.00	4.00	2.00	4.96	4.93	4.89	0.37%
YoY %	0.00%	0.00%	100.00%	-59.68%	0.61%	0.82%	-	-
Horiz. %	102.25%	0.00%	81.80%	40.90%	101.43%	100.82%	100.00%	-
NAPS	2.6289	1.8088	1.9279	1.757	1.8733	2.1977	2.7856	-0.95%
YoY %	45.34%	-6.18%	9.73%	-6.21%	-14.76%	-21.10%	-	-
Horiz. %	94.37%	64.93%	69.21%	63.07%	67.25%	78.90%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	-
Price	2.65	2.83	3.74	3.55	4.98	3.80	4.83	-
P/RPS	2.14	1.97	2.75	2.75	3.75	2.96	3.63	-8.42%
YoY %	8.63%	-28.36%	0.00%	-26.67%	26.69%	-18.46%	-	-
Horiz. %	58.95%	54.27%	75.76%	75.76%	103.31%	81.54%	100.00%	-
P/EPS	-48.42	-173.89	97.10	121.37	49.64	-9.81	67.08	-
YoY %	72.15%	-279.08%	-20.00%	144.50%	606.01%	-114.62%	-	-
Horiz. %	-72.18%	-259.23%	144.75%	180.93%	74.00%	-14.62%	100.00%	-
EY	-2.07	-0.58	1.03	0.82	2.01	-10.19	1.49	-
YoY %	-256.90%	-156.31%	25.61%	-59.20%	119.73%	-783.89%	-	-
Horiz. %	-138.93%	-38.93%	69.13%	55.03%	134.90%	-683.89%	100.00%	-
DY	1.89	0.00	1.07	0.56	1.00	1.32	1.04	10.46%
YoY %	0.00%	0.00%	91.07%	-44.00%	-24.24%	26.92%	-	-
Horiz. %	181.73%	0.00%	102.88%	53.85%	96.15%	126.92%	100.00%	-
P/NAPS	1.01	1.56	1.94	2.02	2.63	1.70	1.69	-8.21%
YoY %	-35.26%	-19.59%	-3.96%	-23.19%	54.71%	0.59%	-	-
Horiz. %	59.76%	92.31%	114.79%	119.53%	155.62%	100.59%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	29/08/23	26/08/22	27/08/21	27/08/20	29/08/19	24/08/18	30/08/17	-
Price	2.57	3.03	4.04	3.13	5.03	4.63	4.93	-
P/RPS	2.07	2.11	2.98	2.43	3.78	3.61	3.71	-9.26%
YoY %	-1.90%	-29.19%	22.63%	-35.71%	4.71%	-2.70%	-	-
Horiz. %	55.80%	56.87%	80.32%	65.50%	101.89%	97.30%	100.00%	-
P/EPS	-46.96	-186.17	104.89	107.01	50.14	-11.96	68.47	-
YoY %	74.78%	-277.49%	-1.98%	113.42%	519.23%	-117.47%	-	-
Horiz. %	-68.58%	-271.90%	153.19%	156.29%	73.23%	-17.47%	100.00%	-
EY	-2.13	-0.54	0.95	0.93	1.99	-8.36	1.46	-
YoY %	-294.44%	-156.84%	2.15%	-53.27%	123.80%	-672.60%	-	-
Horiz. %	-145.89%	-36.99%	65.07%	63.70%	136.30%	-572.60%	100.00%	-
DY	1.95	0.00	0.99	0.64	0.99	1.08	1.01	11.58%
YoY %	0.00%	0.00%	54.69%	-35.35%	-8.33%	6.93%	-	-
Horiz. %	193.07%	0.00%	98.02%	63.37%	98.02%	106.93%	100.00%	-
P/NAPS	0.98	1.67	2.09	1.78	2.66	2.08	1.73	-9.03%
YoY %	-41.32%	-20.10%	17.42%	-33.08%	27.88%	20.23%	-	-
Horiz. %	56.65%	96.53%	120.81%	102.89%	153.76%	120.23%	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