[AXIATA] YoY TTM Result on 30-Sep-2022 [#3]

Stock

[AXIATA] AXIATA GROUP BERHAD

Announcement Date

25-Nov-2022

Admission Sponsor

Sponsor

Financial Year

31-Dec-2022

Quarter

30-Sep-2022 [#3]

Profit Trend

QoQ- -127.11%

YoY- -119.18%

Quarter Report

3Q22 Unaudited Financial Results.pdf

Latest QR

Upcoming QR

AXIATA's Result

AXIATA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
TTM Result
Revenue	22,533,068	22,903,850	27,338,140	25,259,562	24,207,662	24,583,300	23,879,881	-0.96%
YoY %	-1.62%	-16.22%	8.23%	4.35%	-1.53%	2.95%	-	-
Horiz. %	94.36%	95.91%	114.48%	105.78%	101.37%	102.95%	100.00%	-
PBT	2,582,840	-4,479,750	1,357,324	1,090,988	2,374,447	436,986	-2,224,316	-
YoY %	157.66%	-430.04%	24.41%	-54.05%	443.37%	119.65%	-	-
Horiz. %	-116.12%	201.40%	-61.02%	-49.05%	-106.75%	-19.65%	100.00%	-
Tax	-1,899,717	13,047,362	-1,174,845	-424,015	-947,851	-1,138,909	-899,890	13.24%
YoY %	-114.56%	1,210.56%	-177.08%	55.27%	16.78%	-26.56%	-	-
Horiz. %	211.11%	-1,449.88%	130.55%	47.12%	105.33%	126.56%	100.00%	-
NP	683,123	8,567,612	182,479	666,973	1,426,596	-701,923	-3,124,206	-
YoY %	-92.03%	4,595.12%	-72.64%	-53.25%	303.24%	77.53%	-	-
Horiz. %	-21.87%	-274.23%	-5.84%	-21.35%	-45.66%	22.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	476,574	8,667,615	-85,730	446,918	953,673	-629,074	-3,347,925	-
YoY %	-94.50%	10,210.36%	-119.18%	-53.14%	251.60%	81.21%	-	-
Horiz. %	-14.23%	-258.90%	2.56%	-13.35%	-28.49%	18.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	73.55%	-	86.56%	38.87%	39.92%	260.63%	-	-
YoY %	0.00%	-	122.69%	-2.63%	-84.68%	0.00%	-	-
Horiz. %	28.22%	-	33.21%	14.91%	15.32%	100.00%	-	-
Total Cost	21,849,945	14,336,238	27,155,661	24,592,589	22,781,066	25,285,223	27,004,087	-3.46%
YoY %	52.41%	-47.21%	10.42%	7.95%	-9.90%	-6.37%	-	-
Horiz. %	80.91%	53.09%	100.56%	91.07%	84.36%	93.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	21,099,648	22,488,535	16,610,152	17,886,786	15,771,218	16,614,154	19,128,370	1.64%
YoY %	-6.18%	35.39%	-7.14%	13.41%	-5.07%	-13.14%	-	-
Horiz. %	110.31%	117.57%	86.84%	93.51%	82.45%	86.86%	100.00%	-

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Dividend
Div	918,050	917,897	963,413	825,383	594,952	864,109	768,401	3.00%
YoY %	0.02%	-4.72%	16.72%	38.73%	-31.15%	12.46%	-	-
Horiz. %	119.48%	119.46%	125.38%	107.42%	77.43%	112.46%	100.00%	-
Div Payout %	192.64%	10.59%	0.00%	184.68%	62.39%	0.00%	0.00%	-
YoY %	1,719.07%	0.00%	0.00%	196.01%	0.00%	0.00%	-	-
Horiz. %	308.77%	16.97%	0.00%	296.01%	100.00%	-	-	-

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Equity
Net Worth	21,099,648	22,488,535	16,610,152	17,886,786	15,771,218	16,614,154	19,128,370	1.64%
YoY %	-6.18%	35.39%	-7.14%	13.41%	-5.07%	-13.14%	-	-
Horiz. %	110.31%	117.57%	86.84%	93.51%	82.45%	86.86%	100.00%	-
NOSH	9,213,820	9,179,084	9,177,028	9,172,710	9,169,510	9,128,673	9,069,720	0.26%
YoY %	0.38%	0.02%	0.05%	0.03%	0.45%	0.65%	-	-
Horiz. %	101.59%	101.21%	101.18%	101.14%	101.10%	100.65%	100.00%	-

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Ratio Analysis
NP Margin	3.03%	37.41%	0.67%	2.64%	5.89%	-2.86%	-13.08%	-
YoY %	-91.90%	5,483.58%	-74.62%	-55.18%	305.94%	78.13%	-	-
Horiz. %	-23.17%	-286.01%	-5.12%	-20.18%	-45.03%	21.87%	100.00%	-
ROE	2.26%	38.54%	-0.52%	2.50%	6.05%	-3.79%	-17.50%	-
YoY %	-94.14%	7,511.54%	-120.80%	-58.68%	259.63%	78.34%	-	-
Horiz. %	-12.91%	-220.23%	2.97%	-14.29%	-34.57%	21.66%	100.00%	-

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Per Share
RPS	244.56	249.52	297.90	275.38	264.01	269.30	263.41	-1.22%
YoY %	-1.99%	-16.24%	8.18%	4.31%	-1.96%	2.24%	-	-
Horiz. %	92.84%	94.73%	113.09%	104.54%	100.23%	102.24%	100.00%	-
EPS	5.17	94.43	-0.93	4.87	10.40	-6.89	-36.93	-
YoY %	-94.53%	10,253.76%	-119.10%	-53.17%	250.94%	81.34%	-	-
Horiz. %	-14.00%	-255.70%	2.52%	-13.19%	-28.16%	18.66%	100.00%	-
DPS	10.00	10.00	10.50	9.00	6.50	9.50	8.50	2.74%
YoY %	0.00%	-4.76%	16.67%	38.46%	-31.58%	11.76%	-	-
Horiz. %	117.65%	117.65%	123.53%	105.88%	76.47%	111.76%	100.00%	-
NAPS	2.29	2.45	1.81	1.95	1.72	1.82	2.11	1.37%
YoY %	-6.53%	35.36%	-7.18%	13.37%	-5.49%	-13.74%	-	-
Horiz. %	108.53%	116.11%	85.78%	92.42%	81.52%	86.26%	100.00%	-

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Adjusted Per Share Value based on latest NOSH - 9,177,028
RPS	245.38	249.42	297.71	275.07	263.62	267.71	260.05	-0.96%
YoY %	-1.62%	-16.22%	8.23%	4.34%	-1.53%	2.95%	-	-
Horiz. %	94.36%	95.91%	114.48%	105.78%	101.37%	102.95%	100.00%	-
EPS	5.19	94.39	-0.93	4.87	10.39	-6.85	-36.46	-
YoY %	-94.50%	10,249.46%	-119.10%	-53.13%	251.68%	81.21%	-	-
Horiz. %	-14.23%	-258.89%	2.55%	-13.36%	-28.50%	18.79%	100.00%	-
DPS	10.00	10.00	10.49	8.99	6.48	9.41	8.37	3.00%
YoY %	0.00%	-4.67%	16.69%	38.73%	-31.14%	12.43%	-	-
Horiz. %	119.47%	119.47%	125.33%	107.41%	77.42%	112.43%	100.00%	-
NAPS	2.2977	2.449	1.8088	1.9479	1.7175	1.8093	2.0831	1.64%
YoY %	-6.18%	35.39%	-7.14%	13.41%	-5.07%	-13.14%	-	-
Horiz. %	110.30%	117.57%	86.83%	93.51%	82.45%	86.86%	100.00%	-

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/24	29/09/23	30/09/22	30/09/21	30/09/20	30/09/19	28/09/18	-
Price	2.52	2.49	2.62	3.91	2.95	4.30	4.56	-
P/RPS	1.03	1.00	0.88	1.42	1.12	1.60	1.73	-8.27%
YoY %	3.00%	13.64%	-38.03%	26.79%	-30.00%	-7.51%	-	-
Horiz. %	59.54%	57.80%	50.87%	82.08%	64.74%	92.49%	100.00%	-
P/EPS	48.72	2.64	-280.46	80.25	28.36	-62.40	-12.35	-
YoY %	1,745.45%	100.94%	-449.48%	182.97%	145.45%	-405.26%	-	-
Horiz. %	-394.49%	-21.38%	2,270.93%	-649.80%	-229.64%	505.26%	100.00%	-
EY	2.05	37.92	-0.36	1.25	3.53	-1.60	-8.10	-
YoY %	-94.59%	10,633.33%	-128.80%	-64.59%	320.62%	80.25%	-	-
Horiz. %	-25.31%	-468.15%	4.44%	-15.43%	-43.58%	19.75%	100.00%	-
DY	3.97	4.02	4.01	2.30	2.20	2.21	1.86	13.45%
YoY %	-1.24%	0.25%	74.35%	4.55%	-0.45%	18.82%	-	-
Horiz. %	213.44%	216.13%	215.59%	123.66%	118.28%	118.82%	100.00%	-
P/NAPS	1.10	1.02	1.45	2.01	1.72	2.36	2.16	-10.62%
YoY %	7.84%	-29.66%	-27.86%	16.86%	-27.12%	9.26%	-	-
Horiz. %	50.93%	47.22%	67.13%	93.06%	79.63%	109.26%	100.00%	-

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Price Multiplier on Announcement Date
Date	28/11/24	29/11/23	25/11/22	26/11/21	27/11/20	28/11/19	23/11/18	-
Price	2.32	2.30	3.03	3.90	3.73	4.26	3.41	-
P/RPS	0.95	0.92	1.02	1.42	1.41	1.58	1.29	-4.96%
YoY %	3.26%	-9.80%	-28.17%	0.71%	-10.76%	22.48%	-	-
Horiz. %	73.64%	71.32%	79.07%	110.08%	109.30%	122.48%	100.00%	-
P/EPS	44.85	2.44	-324.34	80.05	35.86	-61.82	-9.23	-
YoY %	1,738.11%	100.75%	-505.17%	123.23%	158.01%	-569.77%	-	-
Horiz. %	-485.92%	-26.44%	3,513.98%	-867.28%	-388.52%	669.77%	100.00%	-
EY	2.23	41.06	-0.31	1.25	2.79	-1.62	-10.83	-
YoY %	-94.57%	13,345.16%	-124.80%	-55.20%	272.22%	85.04%	-	-
Horiz. %	-20.59%	-379.13%	2.86%	-11.54%	-25.76%	14.96%	100.00%	-
DY	4.31	4.35	3.47	2.31	1.74	2.23	2.49	9.56%
YoY %	-0.92%	25.36%	50.22%	32.76%	-21.97%	-10.44%	-	-
Horiz. %	173.09%	174.70%	139.36%	92.77%	69.88%	89.56%	100.00%	-
P/NAPS	1.01	0.94	1.67	2.00	2.17	2.34	1.62	-7.56%
YoY %	7.45%	-43.71%	-16.50%	-7.83%	-7.26%	44.44%	-	-
Horiz. %	62.35%	58.02%	103.09%	123.46%	133.95%	144.44%	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