[AXIATA] YoY TTM Result on 30-Sep-2018 [#3]

Stock

[AXIATA] AXIATA GROUP BERHAD

Announcement Date

23-Nov-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

30-Sep-2018 [#3]

Profit Trend

QoQ- -3.28%

YoY- -681.99%

Quarter Report

3Q18_Financial_Results_(Unaudited).pdf

Latest QR

Upcoming QR

AXIATA's Result

AXIATA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
TTM Result
Revenue	25,259,562	24,207,662	24,583,300	23,879,881	23,930,728	21,136,407	19,336,446	4.54%
YoY %	4.35%	-1.53%	2.95%	-0.21%	13.22%	9.31%	-	-
Horiz. %	130.63%	125.19%	127.13%	123.50%	123.76%	109.31%	100.00%	-
PBT	1,090,988	2,374,447	436,986	-2,224,316	1,252,011	2,242,908	3,350,547	-17.04%
YoY %	-54.05%	443.37%	119.65%	-277.66%	-44.18%	-33.06%	-	-
Horiz. %	32.56%	70.87%	13.04%	-66.39%	37.37%	66.94%	100.00%	-
Tax	-424,015	-947,851	-1,138,909	-899,890	-463,892	-798,451	-609,517	-5.86%
YoY %	55.27%	16.78%	-26.56%	-93.99%	41.90%	-31.00%	-	-
Horiz. %	69.57%	155.51%	186.85%	147.64%	76.11%	131.00%	100.00%	-
NP	666,973	1,426,596	-701,923	-3,124,206	788,119	1,444,457	2,741,030	-20.96%
YoY %	-53.25%	303.24%	77.53%	-496.41%	-45.44%	-47.30%	-	-
Horiz. %	24.33%	52.05%	-25.61%	-113.98%	28.75%	52.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	446,918	953,673	-629,074	-3,347,925	575,259	1,280,983	2,686,226	-25.81%
YoY %	-53.14%	251.60%	81.21%	-681.99%	-55.09%	-52.31%	-	-
Horiz. %	16.64%	35.50%	-23.42%	-124.63%	21.42%	47.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	38.87%	39.92%	260.63%	-	37.05%	35.60%	18.19%	-
YoY %	-2.63%	-84.68%	0.00%	-	4.07%	95.71%	-	-
Horiz. %	213.69%	219.46%	1,432.82%	-	203.68%	195.71%	100.00%	-
Total Cost	24,592,589	22,781,066	25,285,223	27,004,087	23,142,609	19,691,950	16,595,416	6.76%
YoY %	7.95%	-9.90%	-6.37%	16.69%	17.52%	18.66%	-	-
Horiz. %	148.19%	137.27%	152.36%	162.72%	139.45%	118.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	17,886,786	15,771,218	16,614,154	19,128,370	24,648,512	23,178,686	22,933,743	-4.05%
YoY %	13.41%	-5.07%	-13.14%	-22.40%	6.34%	1.07%	-	-
Horiz. %	77.99%	68.77%	72.44%	83.41%	107.48%	101.07%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Dividend
Div	825,383	594,952	864,109	768,401	717,732	1,507,733	1,895,286	-12.92%
YoY %	38.73%	-31.15%	12.46%	7.06%	-52.40%	-20.45%	-	-
Horiz. %	43.55%	31.39%	45.59%	40.54%	37.87%	79.55%	100.00%	-
Div Payout %	184.68%	62.39%	0.00%	0.00%	124.77%	117.70%	70.56%	-
YoY %	196.01%	0.00%	0.00%	0.00%	6.01%	66.81%	-	-
Horiz. %	261.73%	88.42%	0.00%	0.00%	176.83%	166.81%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Equity
Net Worth	17,886,786	15,771,218	16,614,154	19,128,370	24,648,512	23,178,686	22,933,743	-4.05%
YoY %	13.41%	-5.07%	-13.14%	-22.40%	6.34%	1.07%	-	-
Horiz. %	77.99%	68.77%	72.44%	83.41%	107.48%	101.07%	100.00%	-
NOSH	9,172,710	9,169,510	9,128,673	9,069,720	8,834,592	8,846,827	8,654,242	0.97%
YoY %	0.03%	0.45%	0.65%	2.66%	-0.14%	2.23%	-	-
Horiz. %	105.99%	105.95%	105.48%	104.80%	102.08%	102.23%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Ratio Analysis
NP Margin	2.64%	5.89%	-2.86%	-13.08%	3.29%	6.83%	14.18%	-
YoY %	-55.18%	305.94%	78.13%	-497.57%	-51.83%	-51.83%	-	-
Horiz. %	18.62%	41.54%	-20.17%	-92.24%	23.20%	48.17%	100.00%	-
ROE	2.50%	6.05%	-3.79%	-17.50%	2.33%	5.53%	11.71%	-
YoY %	-58.68%	259.63%	78.34%	-851.07%	-57.87%	-52.78%	-	-
Horiz. %	21.35%	51.67%	-32.37%	-149.44%	19.90%	47.22%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Per Share
RPS	275.38	264.01	269.30	263.41	270.88	238.92	223.43	3.54%
YoY %	4.31%	-1.96%	2.24%	-2.76%	13.38%	6.93%	-	-
Horiz. %	123.25%	118.16%	120.53%	117.89%	121.24%	106.93%	100.00%	-
EPS	4.87	10.40	-6.89	-36.93	6.51	14.48	31.04	-26.53%
YoY %	-53.17%	250.94%	81.34%	-667.28%	-55.04%	-53.35%	-	-
Horiz. %	15.69%	33.51%	-22.20%	-118.98%	20.97%	46.65%	100.00%	-
DPS	9.00	6.50	9.50	8.50	8.12	17.00	22.00	-13.82%
YoY %	38.46%	-31.58%	11.76%	4.68%	-52.24%	-22.73%	-	-
Horiz. %	40.91%	29.55%	43.18%	38.64%	36.91%	77.27%	100.00%	-
NAPS	1.95	1.72	1.82	2.11	2.79	2.62	2.65	-4.97%
YoY %	13.37%	-5.49%	-13.74%	-24.37%	6.49%	-1.13%	-	-
Horiz. %	73.58%	64.91%	68.68%	79.62%	105.28%	98.87%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Adjusted Per Share Value based on latest NOSH - 9,069,720
RPS	275.07	263.62	267.71	260.05	260.60	230.17	210.57	4.54%
YoY %	4.34%	-1.53%	2.95%	-0.21%	13.22%	9.31%	-	-
Horiz. %	130.63%	125.19%	127.14%	123.50%	123.76%	109.31%	100.00%	-
EPS	4.87	10.39	-6.85	-36.46	6.26	13.95	29.25	-25.80%
YoY %	-53.13%	251.68%	81.21%	-682.43%	-55.13%	-52.31%	-	-
Horiz. %	16.65%	35.52%	-23.42%	-124.65%	21.40%	47.69%	100.00%	-
DPS	8.99	6.48	9.41	8.37	7.82	16.42	20.64	-12.92%
YoY %	38.73%	-31.14%	12.43%	7.03%	-52.38%	-20.45%	-	-
Horiz. %	43.56%	31.40%	45.59%	40.55%	37.89%	79.55%	100.00%	-
NAPS	1.9479	1.7175	1.8093	2.0831	2.6842	2.5241	2.4975	-4.05%
YoY %	13.41%	-5.07%	-13.14%	-22.39%	6.34%	1.07%	-	-
Horiz. %	77.99%	68.77%	72.44%	83.41%	107.48%	101.07%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	-
Price	3.91	2.95	4.30	4.56	5.24	5.22	5.80	-
P/RPS	1.42	1.12	1.60	1.73	1.93	2.18	2.60	-9.58%
YoY %	26.79%	-30.00%	-7.51%	-10.36%	-11.47%	-16.15%	-	-
Horiz. %	54.62%	43.08%	61.54%	66.54%	74.23%	83.85%	100.00%	-
P/EPS	80.25	28.36	-62.40	-12.35	80.47	36.05	18.69	27.46%
YoY %	182.97%	145.45%	-405.26%	-115.35%	123.22%	92.88%	-	-
Horiz. %	429.37%	151.74%	-333.87%	-66.08%	430.55%	192.88%	100.00%	-
EY	1.25	3.53	-1.60	-8.10	1.24	2.77	5.35	-21.50%
YoY %	-64.59%	320.62%	80.25%	-753.23%	-55.23%	-48.22%	-	-
Horiz. %	23.36%	65.98%	-29.91%	-151.40%	23.18%	51.78%	100.00%	-
DY	2.30	2.20	2.21	1.86	1.55	3.26	3.79	-7.98%
YoY %	4.55%	-0.45%	18.82%	20.00%	-52.45%	-13.98%	-	-
Horiz. %	60.69%	58.05%	58.31%	49.08%	40.90%	86.02%	100.00%	-
P/NAPS	2.01	1.72	2.36	2.16	1.88	1.99	2.19	-1.41%
YoY %	16.86%	-27.12%	9.26%	14.89%	-5.53%	-9.13%	-	-
Horiz. %	91.78%	78.54%	107.76%	98.63%	85.84%	90.87%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Price Multiplier on Announcement Date
Date	26/11/21	27/11/20	28/11/19	23/11/18	23/11/17	24/11/16	27/11/15	-
Price	3.90	3.73	4.26	3.41	5.30	4.31	6.14	-
P/RPS	1.42	1.41	1.58	1.29	1.96	1.80	2.75	-10.42%
YoY %	0.71%	-10.76%	22.48%	-34.18%	8.89%	-34.55%	-	-
Horiz. %	51.64%	51.27%	57.45%	46.91%	71.27%	65.45%	100.00%	-
P/EPS	80.05	35.86	-61.82	-9.23	81.40	29.77	19.78	26.21%
YoY %	123.23%	158.01%	-569.77%	-111.34%	173.43%	50.51%	-	-
Horiz. %	404.70%	181.29%	-312.54%	-46.66%	411.53%	150.51%	100.00%	-
EY	1.25	2.79	-1.62	-10.83	1.23	3.36	5.06	-20.77%
YoY %	-55.20%	272.22%	85.04%	-980.49%	-63.39%	-33.60%	-	-
Horiz. %	24.70%	55.14%	-32.02%	-214.03%	24.31%	66.40%	100.00%	-
DY	2.31	1.74	2.23	2.49	1.53	3.94	3.58	-7.03%
YoY %	32.76%	-21.97%	-10.44%	62.75%	-61.17%	10.06%	-	-
Horiz. %	64.53%	48.60%	62.29%	69.55%	42.74%	110.06%	100.00%	-
P/NAPS	2.00	2.17	2.34	1.62	1.90	1.65	2.32	-2.44%
YoY %	-7.83%	-7.26%	44.44%	-14.74%	15.15%	-28.88%	-	-
Horiz. %	86.21%	93.53%	100.86%	69.83%	81.90%	71.12%	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