[AXIATA] YoY TTM Result on 31-Dec-2021 [#4]

Stock

[AXIATA] AXIATA GROUP BERHAD

Announcement Date

22-Feb-2022

Admission Sponsor

Sponsor

Financial Year

31-Dec-2021

Quarter

31-Dec-2021 [#4]

Profit Trend

QoQ- 83.23%

YoY- 124.26%

Quarter Report

4Q21 Unaudited Financial Results.pdf

Latest QR

Upcoming QR

AXIATA's Result

AXIATA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
TTM Result
Revenue	22,862,514	26,269,437	25,900,660	24,203,171	24,583,312	23,885,781	24,402,401	-1.08%
YoY %	-12.97%	1.42%	7.01%	-1.55%	2.92%	-2.12%	-	-
Horiz. %	93.69%	107.65%	106.14%	99.18%	100.74%	97.88%	100.00%	-
PBT	-295,345	-2,979,210	2,173,618	1,208,310	2,780,058	-4,345,688	1,936,231	-
YoY %	90.09%	-237.06%	79.89%	-56.54%	163.97%	-324.44%	-	-
Horiz. %	-15.25%	-153.87%	112.26%	62.41%	143.58%	-224.44%	100.00%	-
Tax	-2,161,812	13,012,542	-896,737	-584,264	-1,057,105	-901,552	-773,749	18.66%
YoY %	-116.61%	1,551.10%	-53.48%	44.73%	-17.25%	-16.52%	-	-
Horiz. %	279.39%	-1,681.75%	115.90%	75.51%	136.62%	116.52%	100.00%	-
NP	-2,457,157	10,033,332	1,276,881	624,046	1,722,953	-5,247,240	1,162,482	-
YoY %	-124.49%	685.77%	104.61%	-63.78%	132.84%	-551.38%	-	-
Horiz. %	-211.37%	863.10%	109.84%	53.68%	148.21%	-451.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-1,994,798	9,765,636	818,901	365,156	1,365,407	-5,034,573	909,480	-
YoY %	-120.43%	1,092.53%	124.26%	-73.26%	127.12%	-653.57%	-	-
Horiz. %	-219.33%	1,073.76%	90.04%	40.15%	150.13%	-553.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	41.26%	48.35%	38.02%	-	39.96%	-
YoY %	-	-	-14.66%	27.17%	0.00%	-	-	-
Horiz. %	-	-	103.25%	121.00%	95.15%	-	100.00%	-
Total Cost	25,319,671	16,236,105	24,623,779	23,579,125	22,860,359	29,133,021	23,239,919	1.43%
YoY %	55.95%	-34.06%	4.43%	3.14%	-21.53%	25.36%	-	-
Horiz. %	108.95%	69.86%	105.95%	101.46%	98.37%	125.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	22,029,803	23,865,383	17,981,034	17,605,481	16,189,980	17,542,688	24,641,894	-1.84%
YoY %	-7.69%	32.73%	2.13%	8.74%	-7.71%	-28.81%	-	-
Horiz. %	89.40%	96.85%	72.97%	71.45%	65.70%	71.19%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Dividend
Div	917,901	917,793	871,477	641,819	866,692	861,506	768,371	3.00%
YoY %	0.01%	5.31%	35.78%	-25.95%	0.60%	12.12%	-	-
Horiz. %	119.46%	119.45%	113.42%	83.53%	112.80%	112.12%	100.00%	-
Div Payout %	0.00%	9.40%	106.42%	175.77%	63.48%	0.00%	84.48%	-
YoY %	0.00%	-91.17%	-39.45%	176.89%	0.00%	0.00%	-	-
Horiz. %	0.00%	11.13%	125.97%	208.06%	75.14%	0.00%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Equity
Net Worth	22,029,803	23,865,383	17,981,034	17,605,481	16,189,980	17,542,688	24,641,894	-1.84%
YoY %	-7.69%	32.73%	2.13%	8.74%	-7.71%	-28.81%	-	-
Horiz. %	89.40%	96.85%	72.97%	71.45%	65.70%	71.19%	100.00%	-
NOSH	9,179,084	9,179,084	9,174,986	9,169,541	9,163,573	9,071,017	9,047,951	0.23%
YoY %	0.00%	0.04%	0.06%	0.07%	1.02%	0.25%	-	-
Horiz. %	101.45%	101.45%	101.40%	101.34%	101.28%	100.25%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Ratio Analysis
NP Margin	-10.75%	38.19%	4.93%	2.58%	7.01%	-21.97%	4.76%	-
YoY %	-128.15%	674.65%	91.09%	-63.20%	131.91%	-561.55%	-	-
Horiz. %	-225.84%	802.31%	103.57%	54.20%	147.27%	-461.55%	100.00%	-
ROE	-9.05%	40.92%	4.55%	2.07%	8.43%	-28.70%	3.69%	-
YoY %	-122.12%	799.34%	119.81%	-75.44%	129.37%	-877.78%	-	-
Horiz. %	-245.26%	1,108.94%	123.31%	56.10%	228.46%	-777.78%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Per Share
RPS	249.07	286.19	282.33	263.95	268.76	262.79	270.35	-1.35%
YoY %	-12.97%	1.37%	6.96%	-1.79%	2.27%	-2.80%	-	-
Horiz. %	92.13%	105.86%	104.43%	97.63%	99.41%	97.20%	100.00%	-
EPS	-21.73	106.39	8.93	3.98	14.93	-55.39	10.08	-
YoY %	-120.42%	1,091.38%	124.37%	-73.34%	126.95%	-649.50%	-	-
Horiz. %	-215.58%	1,055.46%	88.59%	39.48%	148.12%	-549.50%	100.00%	-
DPS	10.00	10.00	9.50	7.00	9.50	9.50	8.51	2.72%
YoY %	0.00%	5.26%	35.71%	-26.32%	0.00%	11.63%	-	-
Horiz. %	117.51%	117.51%	111.63%	82.26%	111.63%	111.63%	100.00%	-
NAPS	2.40	2.60	1.96	1.92	1.77	1.93	2.73	-2.12%
YoY %	-7.69%	32.65%	2.08%	8.47%	-8.29%	-29.30%	-	-
Horiz. %	87.91%	95.24%	71.79%	70.33%	64.84%	70.70%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Adjusted Per Share Value based on latest NOSH - 9,174,986
RPS	248.97	286.07	282.06	263.57	267.71	260.11	265.74	-1.08%
YoY %	-12.97%	1.42%	7.02%	-1.55%	2.92%	-2.12%	-	-
Horiz. %	93.69%	107.65%	106.14%	99.18%	100.74%	97.88%	100.00%	-
EPS	-21.72	106.35	8.92	3.98	14.87	-54.83	9.90	-
YoY %	-120.42%	1,092.26%	124.12%	-73.23%	127.12%	-653.84%	-	-
Horiz. %	-219.39%	1,074.24%	90.10%	40.20%	150.20%	-553.84%	100.00%	-
DPS	10.00	9.99	9.49	6.99	9.44	9.38	8.37	3.00%
YoY %	0.10%	5.27%	35.77%	-25.95%	0.64%	12.07%	-	-
Horiz. %	119.47%	119.35%	113.38%	83.51%	112.78%	112.07%	100.00%	-
NAPS	2.399	2.5989	1.9581	1.9172	1.7631	1.9104	2.6835	-1.84%
YoY %	-7.69%	32.73%	2.13%	8.74%	-7.71%	-28.81%	-	-
Horiz. %	89.40%	96.85%	72.97%	71.44%	65.70%	71.19%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/23	30/12/22	31/12/21	31/12/20	31/12/19	31/12/18	29/12/17	-
Price	2.38	3.09	4.16	3.74	4.14	3.93	5.49	-
P/RPS	0.96	1.08	1.47	1.42	1.54	1.50	2.03	-11.72%
YoY %	-11.11%	-26.53%	3.52%	-7.79%	2.67%	-26.11%	-	-
Horiz. %	47.29%	53.20%	72.41%	69.95%	75.86%	73.89%	100.00%	-
P/EPS	-10.95	2.90	46.60	93.92	27.73	-7.10	54.49	-
YoY %	-477.59%	-93.78%	-50.38%	238.69%	490.56%	-113.03%	-	-
Horiz. %	-20.10%	5.32%	85.52%	172.36%	50.89%	-13.03%	100.00%	-
EY	-9.13	34.43	2.15	1.06	3.61	-14.09	1.84	-
YoY %	-126.52%	1,501.40%	102.83%	-70.64%	125.62%	-865.76%	-	-
Horiz. %	-496.20%	1,871.20%	116.85%	57.61%	196.20%	-765.76%	100.00%	-
DY	4.20	3.24	2.28	1.87	2.29	2.42	1.55	18.06%
YoY %	29.63%	42.11%	21.93%	-18.34%	-5.37%	56.13%	-	-
Horiz. %	270.97%	209.03%	147.10%	120.65%	147.74%	156.13%	100.00%	-
P/NAPS	0.99	1.19	2.12	1.95	2.34	2.04	2.01	-11.12%
YoY %	-16.81%	-43.87%	8.72%	-16.67%	14.71%	1.49%	-	-
Horiz. %	49.25%	59.20%	105.47%	97.01%	116.42%	101.49%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Price Multiplier on Announcement Date
Date	22/02/24	23/02/23	22/02/22	25/02/21	21/02/20	22/02/19	22/02/18	-
Price	2.76	3.15	3.92	3.57	4.25	4.25	5.67	-
P/RPS	1.11	1.10	1.39	1.35	1.58	1.62	2.10	-10.07%
YoY %	0.91%	-20.86%	2.96%	-14.56%	-2.47%	-22.86%	-	-
Horiz. %	52.86%	52.38%	66.19%	64.29%	75.24%	77.14%	100.00%	-
P/EPS	-12.70	2.96	43.92	89.65	28.47	-7.67	56.27	-
YoY %	-529.05%	-93.26%	-51.01%	214.89%	471.19%	-113.63%	-	-
Horiz. %	-22.57%	5.26%	78.05%	159.32%	50.60%	-13.63%	100.00%	-
EY	-7.87	33.77	2.28	1.12	3.51	-13.03	1.78	-
YoY %	-123.30%	1,381.14%	103.57%	-68.09%	126.94%	-832.02%	-	-
Horiz. %	-442.13%	1,897.19%	128.09%	62.92%	197.19%	-732.02%	100.00%	-
DY	3.62	3.17	2.42	1.96	2.24	2.24	1.50	15.80%
YoY %	14.20%	30.99%	23.47%	-12.50%	0.00%	49.33%	-	-
Horiz. %	241.33%	211.33%	161.33%	130.67%	149.33%	149.33%	100.00%	-
P/NAPS	1.15	1.21	2.00	1.86	2.40	2.20	2.08	-9.40%
YoY %	-4.96%	-39.50%	7.53%	-22.50%	9.09%	5.77%	-	-
Horiz. %	55.29%	58.17%	96.15%	89.42%	115.38%	105.77%	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