[AXIATA] YoY TTM Result on 30-Sep-2019 [#3]

Stock

[AXIATA] AXIATA GROUP BERHAD

Announcement Date

28-Nov-2019

Admission Sponsor

Sponsor

Financial Year

31-Dec-2019

Quarter

30-Sep-2019 [#3]

Profit Trend

QoQ- -2.0%

YoY- 81.21%

Quarter Report

3Q19 Unaudited Financial Results.pdf

Latest QR

Upcoming QR

AXIATA's Result

AXIATA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
TTM Result
Revenue	27,338,140	25,259,562	24,207,662	24,583,300	23,879,881	23,930,728	21,136,407	4.37%
YoY %	8.23%	4.35%	-1.53%	2.95%	-0.21%	13.22%	-	-
Horiz. %	129.34%	119.51%	114.53%	116.31%	112.98%	113.22%	100.00%	-
PBT	1,357,324	1,090,988	2,374,447	436,986	-2,224,316	1,252,011	2,242,908	-8.02%
YoY %	24.41%	-54.05%	443.37%	119.65%	-277.66%	-44.18%	-	-
Horiz. %	60.52%	48.64%	105.86%	19.48%	-99.17%	55.82%	100.00%	-
Tax	-1,174,845	-424,015	-947,851	-1,138,909	-899,890	-463,892	-798,451	6.64%
YoY %	-177.08%	55.27%	16.78%	-26.56%	-93.99%	41.90%	-	-
Horiz. %	147.14%	53.10%	118.71%	142.64%	112.70%	58.10%	100.00%	-
NP	182,479	666,973	1,426,596	-701,923	-3,124,206	788,119	1,444,457	-29.15%
YoY %	-72.64%	-53.25%	303.24%	77.53%	-496.41%	-45.44%	-	-
Horiz. %	12.63%	46.17%	98.76%	-48.59%	-216.29%	54.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-85,730	446,918	953,673	-629,074	-3,347,925	575,259	1,280,983	-
YoY %	-119.18%	-53.14%	251.60%	81.21%	-681.99%	-55.09%	-	-
Horiz. %	-6.69%	34.89%	74.45%	-49.11%	-261.36%	44.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	86.56%	38.87%	39.92%	260.63%	-	37.05%	35.60%	-
YoY %	122.69%	-2.63%	-84.68%	0.00%	-	4.07%	-	-
Horiz. %	243.15%	109.19%	112.13%	732.11%	-	104.07%	100.00%	-
Total Cost	27,155,661	24,592,589	22,781,066	25,285,223	27,004,087	23,142,609	19,691,950	5.49%
YoY %	10.42%	7.95%	-9.90%	-6.37%	16.69%	17.52%	-	-
Horiz. %	137.90%	124.89%	115.69%	128.40%	137.13%	117.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	16,610,152	17,886,786	15,771,218	16,614,154	19,128,370	24,648,512	23,178,686	-5.39%
YoY %	-7.14%	13.41%	-5.07%	-13.14%	-22.40%	6.34%	-	-
Horiz. %	71.66%	77.17%	68.04%	71.68%	82.53%	106.34%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Dividend
Div	963,413	825,383	594,952	864,109	768,401	717,732	1,507,733	-7.18%
YoY %	16.72%	38.73%	-31.15%	12.46%	7.06%	-52.40%	-	-
Horiz. %	63.90%	54.74%	39.46%	57.31%	50.96%	47.60%	100.00%	-
Div Payout %	0.00%	184.68%	62.39%	0.00%	0.00%	124.77%	117.70%	-
YoY %	0.00%	196.01%	0.00%	0.00%	0.00%	6.01%	-	-
Horiz. %	0.00%	156.91%	53.01%	0.00%	0.00%	106.01%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Equity
Net Worth	16,610,152	17,886,786	15,771,218	16,614,154	19,128,370	24,648,512	23,178,686	-5.39%
YoY %	-7.14%	13.41%	-5.07%	-13.14%	-22.40%	6.34%	-	-
Horiz. %	71.66%	77.17%	68.04%	71.68%	82.53%	106.34%	100.00%	-
NOSH	9,177,028	9,172,710	9,169,510	9,128,673	9,069,720	8,834,592	8,846,827	0.61%
YoY %	0.05%	0.03%	0.45%	0.65%	2.66%	-0.14%	-	-
Horiz. %	103.73%	103.68%	103.65%	103.19%	102.52%	99.86%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Ratio Analysis
NP Margin	0.67%	2.64%	5.89%	-2.86%	-13.08%	3.29%	6.83%	-
YoY %	-74.62%	-55.18%	305.94%	78.13%	-497.57%	-51.83%	-	-
Horiz. %	9.81%	38.65%	86.24%	-41.87%	-191.51%	48.17%	100.00%	-
ROE	-0.52%	2.50%	6.05%	-3.79%	-17.50%	2.33%	5.53%	-
YoY %	-120.80%	-58.68%	259.63%	78.34%	-851.07%	-57.87%	-	-
Horiz. %	-9.40%	45.21%	109.40%	-68.54%	-316.46%	42.13%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Per Share
RPS	297.90	275.38	264.01	269.30	263.41	270.88	238.92	3.74%
YoY %	8.18%	4.31%	-1.96%	2.24%	-2.76%	13.38%	-	-
Horiz. %	124.69%	115.26%	110.50%	112.72%	110.25%	113.38%	100.00%	-
EPS	-0.93	4.87	10.40	-6.89	-36.93	6.51	14.48	-
YoY %	-119.10%	-53.17%	250.94%	81.34%	-667.28%	-55.04%	-	-
Horiz. %	-6.42%	33.63%	71.82%	-47.58%	-255.04%	44.96%	100.00%	-
DPS	10.50	9.00	6.50	9.50	8.50	8.12	17.00	-7.71%
YoY %	16.67%	38.46%	-31.58%	11.76%	4.68%	-52.24%	-	-
Horiz. %	61.76%	52.94%	38.24%	55.88%	50.00%	47.76%	100.00%	-
NAPS	1.81	1.95	1.72	1.82	2.11	2.79	2.62	-5.97%
YoY %	-7.18%	13.37%	-5.49%	-13.74%	-24.37%	6.49%	-	-
Horiz. %	69.08%	74.43%	65.65%	69.47%	80.53%	106.49%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Adjusted Per Share Value based on latest NOSH - 9,128,673
RPS	297.71	275.07	263.62	267.71	260.05	260.60	230.17	4.37%
YoY %	8.23%	4.34%	-1.53%	2.95%	-0.21%	13.22%	-	-
Horiz. %	129.34%	119.51%	114.53%	116.31%	112.98%	113.22%	100.00%	-
EPS	-0.93	4.87	10.39	-6.85	-36.46	6.26	13.95	-
YoY %	-119.10%	-53.13%	251.68%	81.21%	-682.43%	-55.13%	-	-
Horiz. %	-6.67%	34.91%	74.48%	-49.10%	-261.36%	44.87%	100.00%	-
DPS	10.49	8.99	6.48	9.41	8.37	7.82	16.42	-7.19%
YoY %	16.69%	38.73%	-31.14%	12.43%	7.03%	-52.38%	-	-
Horiz. %	63.89%	54.75%	39.46%	57.31%	50.97%	47.62%	100.00%	-
NAPS	1.8088	1.9479	1.7175	1.8093	2.0831	2.6842	2.5241	-5.39%
YoY %	-7.14%	13.41%	-5.07%	-13.14%	-22.39%	6.34%	-	-
Horiz. %	71.66%	77.17%	68.04%	71.68%	82.53%	106.34%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/22	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	-
Price	2.62	3.91	2.95	4.30	4.56	5.24	5.22	-
P/RPS	0.88	1.42	1.12	1.60	1.73	1.93	2.18	-14.02%
YoY %	-38.03%	26.79%	-30.00%	-7.51%	-10.36%	-11.47%	-	-
Horiz. %	40.37%	65.14%	51.38%	73.39%	79.36%	88.53%	100.00%	-
P/EPS	-280.46	80.25	28.36	-62.40	-12.35	80.47	36.05	-
YoY %	-449.48%	182.97%	145.45%	-405.26%	-115.35%	123.22%	-	-
Horiz. %	-777.98%	222.61%	78.67%	-173.09%	-34.26%	223.22%	100.00%	-
EY	-0.36	1.25	3.53	-1.60	-8.10	1.24	2.77	-
YoY %	-128.80%	-64.59%	320.62%	80.25%	-753.23%	-55.23%	-	-
Horiz. %	-13.00%	45.13%	127.44%	-57.76%	-292.42%	44.77%	100.00%	-
DY	4.01	2.30	2.20	2.21	1.86	1.55	3.26	3.50%
YoY %	74.35%	4.55%	-0.45%	18.82%	20.00%	-52.45%	-	-
Horiz. %	123.01%	70.55%	67.48%	67.79%	57.06%	47.55%	100.00%	-
P/NAPS	1.45	2.01	1.72	2.36	2.16	1.88	1.99	-5.13%
YoY %	-27.86%	16.86%	-27.12%	9.26%	14.89%	-5.53%	-	-
Horiz. %	72.86%	101.01%	86.43%	118.59%	108.54%	94.47%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Price Multiplier on Announcement Date
Date	25/11/22	26/11/21	27/11/20	28/11/19	23/11/18	23/11/17	24/11/16	-
Price	3.03	3.90	3.73	4.26	3.41	5.30	4.31	-
P/RPS	1.02	1.42	1.41	1.58	1.29	1.96	1.80	-9.02%
YoY %	-28.17%	0.71%	-10.76%	22.48%	-34.18%	8.89%	-	-
Horiz. %	56.67%	78.89%	78.33%	87.78%	71.67%	108.89%	100.00%	-
P/EPS	-324.34	80.05	35.86	-61.82	-9.23	81.40	29.77	-
YoY %	-505.17%	123.23%	158.01%	-569.77%	-111.34%	173.43%	-	-
Horiz. %	-1,089.49%	268.89%	120.46%	-207.66%	-31.00%	273.43%	100.00%	-
EY	-0.31	1.25	2.79	-1.62	-10.83	1.23	3.36	-
YoY %	-124.80%	-55.20%	272.22%	85.04%	-980.49%	-63.39%	-	-
Horiz. %	-9.23%	37.20%	83.04%	-48.21%	-322.32%	36.61%	100.00%	-
DY	3.47	2.31	1.74	2.23	2.49	1.53	3.94	-2.09%
YoY %	50.22%	32.76%	-21.97%	-10.44%	62.75%	-61.17%	-	-
Horiz. %	88.07%	58.63%	44.16%	56.60%	63.20%	38.83%	100.00%	-
P/NAPS	1.67	2.00	2.17	2.34	1.62	1.90	1.65	0.20%
YoY %	-16.50%	-7.83%	-7.26%	44.44%	-14.74%	15.15%	-	-
Horiz. %	101.21%	121.21%	131.52%	141.82%	98.18%	115.15%	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