[AXIATA] YoY Cumulative Quarter Result on 30-Jun-2021 [#2]

Stock

[AXIATA] AXIATA GROUP BERHAD

Announcement Date

27-Aug-2021

Admission Sponsor

Sponsor

Financial Year

31-Dec-2021

Quarter

30-Jun-2021 [#2]

Profit Trend

QoQ- 367.6%

YoY- 31.77%

Quarter Report

2Q21 Unaudited Financial Results.pdf

Latest QR

Upcoming QR

AXIATA's Result

AXIATA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Cumulative Result
Revenue	11,417,852	11,373,242	13,174,208	12,454,083	11,828,998	12,103,051	11,615,314	-0.28%
YoY %	0.39%	-13.67%	5.78%	5.28%	-2.26%	4.20%	-	-
Horiz. %	98.30%	97.92%	113.42%	107.22%	101.84%	104.20%	100.00%	-
PBT	752,998	-935,600	539,969	966,562	1,017,696	1,614,263	-3,016,523	-
YoY %	180.48%	-273.27%	-44.14%	-5.02%	-36.96%	153.51%	-	-
Horiz. %	-24.96%	31.02%	-17.90%	-32.04%	-33.74%	-53.51%	100.00%	-
Tax	-295,855	355,717	-562,611	-364,305	-462,912	-543,050	-395,509	-4.71%
YoY %	-183.17%	163.23%	-54.43%	21.30%	14.76%	-37.30%	-	-
Horiz. %	74.80%	-89.94%	142.25%	92.11%	117.04%	137.30%	100.00%	-
NP	457,143	-579,883	-22,642	602,257	554,784	1,071,213	-3,412,032	-
YoY %	178.83%	-2,461.09%	-103.76%	8.56%	-48.21%	131.40%	-	-
Horiz. %	-13.40%	17.00%	0.66%	-17.65%	-16.26%	-31.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	194,932	-502,364	-149,353	353,315	268,124	913,147	-3,504,715	-
YoY %	138.80%	-236.36%	-142.27%	31.77%	-70.64%	126.05%	-	-
Horiz. %	-5.56%	14.33%	4.26%	-10.08%	-7.65%	-26.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	39.29%	-	104.19%	37.69%	45.49%	33.64%	-	-
YoY %	0.00%	-	176.44%	-17.15%	35.23%	0.00%	-	-
Horiz. %	116.80%	-	309.72%	112.04%	135.23%	100.00%	-	-
Total Cost	10,960,709	11,953,125	13,196,850	11,851,826	11,274,214	11,031,838	15,027,346	-5.11%
YoY %	-8.30%	-9.42%	11.35%	5.12%	2.20%	-26.59%	-	-
Horiz. %	72.94%	79.54%	87.82%	78.87%	75.02%	73.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	21,669,325	24,140,644	16,610,015	17,703,304	16,134,201	17,202,124	20,180,594	1.19%
YoY %	-10.24%	45.34%	-6.18%	9.73%	-6.21%	-14.76%	-	-
Horiz. %	107.38%	119.62%	82.31%	87.72%	79.95%	85.24%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Dividend
Div	459,095	458,947	-	366,907	183,343	455,082	452,479	0.24%
YoY %	0.03%	0.00%	-	100.12%	-59.71%	0.58%	-	-
Horiz. %	101.46%	101.43%	-	81.09%	40.52%	100.58%	100.00%	-
Div Payout %	235.52%	0.00%	-	103.85%	68.38%	49.84%	0.00%	-
YoY %	0.00%	0.00%	-	51.87%	37.20%	0.00%	-	-
Horiz. %	472.55%	0.00%	-	208.37%	137.20%	100.00%	-	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Equity
Net Worth	21,669,325	24,140,644	16,610,015	17,703,304	16,134,201	17,202,124	20,180,594	1.19%
YoY %	-10.24%	45.34%	-6.18%	9.73%	-6.21%	-14.76%	-	-
Horiz. %	107.38%	119.62%	82.31%	87.72%	79.95%	85.24%	100.00%	-
NOSH	9,181,917	9,178,951	9,176,804	9,172,710	9,169,041	9,128,638	9,049,739	0.24%
YoY %	0.03%	0.02%	0.04%	0.04%	0.44%	0.87%	-	-
Horiz. %	101.46%	101.43%	101.40%	101.36%	101.32%	100.87%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Ratio Analysis
NP Margin	4.00%	-5.10%	-0.17%	4.84%	4.69%	8.85%	-29.38%	-
YoY %	178.43%	-2,900.00%	-103.51%	3.20%	-47.01%	130.12%	-	-
Horiz. %	-13.61%	17.36%	0.58%	-16.47%	-15.96%	-30.12%	100.00%	-
ROE	0.90%	-2.08%	-0.90%	2.00%	1.66%	5.31%	-17.37%	-
YoY %	143.27%	-131.11%	-145.00%	20.48%	-68.74%	130.57%	-	-
Horiz. %	-5.18%	11.97%	5.18%	-11.51%	-9.56%	-30.57%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Per Share
RPS	124.35	123.91	143.56	135.77	129.04	132.98	128.35	-0.52%
YoY %	0.36%	-13.69%	5.74%	5.22%	-2.96%	3.61%	-	-
Horiz. %	96.88%	96.54%	111.85%	105.78%	100.54%	103.61%	100.00%	-
EPS	2.10	-5.50	-1.60	3.90	2.90	10.00	-38.70	-
YoY %	138.18%	-243.75%	-141.03%	34.48%	-71.00%	125.84%	-	-
Horiz. %	-5.43%	14.21%	4.13%	-10.08%	-7.49%	-25.84%	100.00%	-
DPS	5.00	5.00	0.00	4.00	2.00	5.00	5.00	0.00%
YoY %	0.00%	0.00%	0.00%	100.00%	-60.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	0.00%	80.00%	40.00%	100.00%	100.00%	-
NAPS	2.36	2.63	1.81	1.93	1.76	1.89	2.23	0.94%
YoY %	-10.27%	45.30%	-6.22%	9.66%	-6.88%	-15.25%	-	-
Horiz. %	105.83%	117.94%	81.17%	86.55%	78.92%	84.75%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Adjusted Per Share Value based on latest NOSH - 9,172,710
RPS	124.34	123.85	143.47	135.62	128.82	131.80	126.49	-0.28%
YoY %	0.40%	-13.68%	5.79%	5.28%	-2.26%	4.20%	-	-
Horiz. %	98.30%	97.91%	113.42%	107.22%	101.84%	104.20%	100.00%	-
EPS	2.12	-5.47	-1.63	3.85	2.92	9.94	-38.17	-
YoY %	138.76%	-235.58%	-142.34%	31.85%	-70.62%	126.04%	-	-
Horiz. %	-5.55%	14.33%	4.27%	-10.09%	-7.65%	-26.04%	100.00%	-
DPS	5.00	5.00	0.00	4.00	2.00	4.96	4.93	0.23%
YoY %	0.00%	0.00%	0.00%	100.00%	-59.68%	0.61%	-	-
Horiz. %	101.42%	101.42%	0.00%	81.14%	40.57%	100.61%	100.00%	-
NAPS	2.3598	2.6289	1.8088	1.9279	1.757	1.8733	2.1977	1.19%
YoY %	-10.24%	45.34%	-6.18%	9.73%	-6.21%	-14.76%	-	-
Horiz. %	107.38%	119.62%	82.30%	87.72%	79.95%	85.24%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/24	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	-
Price	2.61	2.65	2.83	3.74	3.55	4.98	3.80	-
P/RPS	2.10	2.14	1.97	2.75	2.75	3.75	2.96	-5.55%
YoY %	-1.87%	8.63%	-28.36%	0.00%	-26.67%	26.69%	-	-
Horiz. %	70.95%	72.30%	66.55%	92.91%	92.91%	126.69%	100.00%	-
P/EPS	122.94	-48.42	-173.89	97.10	121.37	49.64	-9.81	-
YoY %	353.90%	72.15%	-279.08%	-20.00%	144.50%	606.01%	-	-
Horiz. %	-1,253.21%	493.58%	1,772.58%	-989.81%	-1,237.21%	-506.01%	100.00%	-
EY	0.81	-2.07	-0.58	1.03	0.82	2.01	-10.19	-
YoY %	139.13%	-256.90%	-156.31%	25.61%	-59.20%	119.73%	-	-
Horiz. %	-7.95%	20.31%	5.69%	-10.11%	-8.05%	-19.73%	100.00%	-
DY	1.92	1.89	0.00	1.07	0.56	1.00	1.32	6.43%
YoY %	1.59%	0.00%	0.00%	91.07%	-44.00%	-24.24%	-	-
Horiz. %	145.45%	143.18%	0.00%	81.06%	42.42%	75.76%	100.00%	-
P/NAPS	1.11	1.01	1.56	1.94	2.02	2.63	1.70	-6.85%
YoY %	9.90%	-35.26%	-19.59%	-3.96%	-23.19%	54.71%	-	-
Horiz. %	65.29%	59.41%	91.76%	114.12%	118.82%	154.71%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Price Multiplier on Announcement Date
Date	28/08/24	29/08/23	26/08/22	27/08/21	27/08/20	29/08/19	24/08/18	-
Price	2.45	2.57	3.03	4.04	3.13	5.03	4.63	-
P/RPS	1.97	2.07	2.11	2.98	2.43	3.78	3.61	-9.59%
YoY %	-4.83%	-1.90%	-29.19%	22.63%	-35.71%	4.71%	-	-
Horiz. %	54.57%	57.34%	58.45%	82.55%	67.31%	104.71%	100.00%	-
P/EPS	115.40	-46.96	-186.17	104.89	107.01	50.14	-11.96	-
YoY %	345.74%	74.78%	-277.49%	-1.98%	113.42%	519.23%	-	-
Horiz. %	-964.88%	392.64%	1,556.61%	-877.01%	-894.73%	-419.23%	100.00%	-
EY	0.87	-2.13	-0.54	0.95	0.93	1.99	-8.36	-
YoY %	140.85%	-294.44%	-156.84%	2.15%	-53.27%	123.80%	-	-
Horiz. %	-10.41%	25.48%	6.46%	-11.36%	-11.12%	-23.80%	100.00%	-
DY	2.04	1.95	0.00	0.99	0.64	0.99	1.08	11.17%
YoY %	4.62%	0.00%	0.00%	54.69%	-35.35%	-8.33%	-	-
Horiz. %	188.89%	180.56%	0.00%	91.67%	59.26%	91.67%	100.00%	-
P/NAPS	1.04	0.98	1.67	2.09	1.78	2.66	2.08	-10.90%
YoY %	6.12%	-41.32%	-20.10%	17.42%	-33.08%	27.88%	-	-
Horiz. %	50.00%	47.12%	80.29%	100.48%	85.58%	127.88%	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