[AXIATA] QoQ Annualized Quarter Result on 31-Dec-2019 [#4]

Stock

[AXIATA] AXIATA GROUP BERHAD

Announcement Date

21-Feb-2020

Admission Sponsor

Sponsor

Financial Year

31-Dec-2019

Quarter

31-Dec-2019 [#4]

Profit Trend

QoQ- 5.84%

YoY- 128.95%

Quarter Report

4Q19 Unaudited Financial Results.pdf

Latest QR

Upcoming QR

AXIATA's Result

AXIATA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Annualized Quarter Result
Revenue	23,920,873	23,657,996	24,146,336	24,583,312	24,421,740	24,206,102	23,797,748	0.34%
YoY %	1.11%	-2.02%	-1.78%	0.66%	0.89%	1.72%	-	-
Horiz. %	100.52%	99.41%	101.46%	103.30%	102.62%	101.72%	100.00%	-
PBT	2,273,302	2,035,392	2,447,544	2,872,201	2,863,706	3,228,526	3,907,168	-30.23%
YoY %	11.69%	-16.84%	-14.79%	0.30%	-11.30%	-17.37%	-	-
Horiz. %	58.18%	52.09%	62.64%	73.51%	73.29%	82.63%	100.00%	-
Tax	-910,032	-925,824	-854,344	-1,057,105	-1,105,293	-1,086,100	-772,312	11.52%
YoY %	1.71%	-8.37%	19.18%	4.36%	-1.77%	-40.63%	-	-
Horiz. %	117.83%	119.88%	110.62%	136.88%	143.11%	140.63%	100.00%	-
NP	1,363,270	1,109,568	1,593,200	1,815,096	1,758,413	2,142,426	3,134,856	-42.51%
YoY %	22.86%	-30.36%	-12.23%	3.22%	-17.92%	-31.66%	-	-
Horiz. %	43.49%	35.39%	50.82%	57.90%	56.09%	68.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	828,153	536,248	752,424	1,457,550	1,377,132	1,826,294	2,836,212	-55.88%
YoY %	54.43%	-28.73%	-48.38%	5.84%	-24.59%	-35.61%	-	-
Horiz. %	29.20%	18.91%	26.53%	51.39%	48.56%	64.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	40.03%	45.49%	34.91%	36.80%	38.60%	33.64%	19.77%	-
YoY %	-12.00%	30.31%	-5.14%	-4.66%	14.74%	70.16%	-	-
Horiz. %	202.48%	230.10%	176.58%	186.14%	195.25%	170.16%	100.00%	-
Total Cost	22,557,602	22,548,428	22,553,136	22,768,216	22,663,326	22,063,676	20,662,892	6.00%
YoY %	0.04%	-0.02%	-0.94%	0.46%	2.72%	6.78%	-	-
Horiz. %	109.17%	109.13%	109.15%	110.19%	109.68%	106.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	15,771,218	16,134,201	15,578,341	16,189,980	16,614,154	17,202,124	16,873,451	-4.39%
YoY %	-2.25%	3.57%	-3.78%	-2.55%	-3.42%	1.95%	-	-
Horiz. %	93.47%	95.62%	92.32%	95.95%	98.46%	101.95%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Dividend
Div	244,515	366,686	-	868,953	608,577	910,165	-	-
YoY %	-33.32%	0.00%	-	42.78%	-33.14%	0.00%	-	-
Horiz. %	26.86%	40.29%	-	95.47%	66.86%	100.00%	-	-
Div Payout %	29.53%	68.38%	-	59.62%	44.19%	49.84%	-	-
YoY %	-56.81%	0.00%	-	34.92%	-11.34%	0.00%	-	-
Horiz. %	59.25%	137.20%	-	119.62%	88.66%	100.00%	-	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Equity
Net Worth	15,771,218	16,134,201	15,578,341	16,189,980	16,614,154	17,202,124	16,873,451	-4.39%
YoY %	-2.25%	3.57%	-3.78%	-2.55%	-3.42%	1.95%	-	-
Horiz. %	93.47%	95.62%	92.32%	95.95%	98.46%	101.95%	100.00%	-
NOSH	9,169,510	9,169,041	9,164,144	9,163,573	9,128,673	9,128,638	9,072,740	0.70%
YoY %	0.01%	0.05%	0.01%	0.38%	0.00%	0.62%	-	-
Horiz. %	101.07%	101.06%	101.01%	101.00%	100.62%	100.62%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Ratio Analysis
NP Margin	5.70%	4.69%	6.60%	7.38%	7.20%	8.85%	13.17%	-
YoY %	21.54%	-28.94%	-10.57%	2.50%	-18.64%	-32.80%	-	-
Horiz. %	43.28%	35.61%	50.11%	56.04%	54.67%	67.20%	100.00%	-
ROE	5.25%	3.32%	4.83%	9.00%	8.29%	10.62%	16.81%	-
YoY %	58.13%	-31.26%	-46.33%	8.56%	-21.94%	-36.82%	-	-
Horiz. %	31.23%	19.75%	28.73%	53.54%	49.32%	63.18%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Per Share
RPS	260.88	258.07	263.50	268.76	267.53	265.95	262.33	-0.36%
YoY %	1.09%	-2.06%	-1.96%	0.46%	0.59%	1.38%	-	-
Horiz. %	99.45%	98.38%	100.45%	102.45%	101.98%	101.38%	100.00%	-
EPS	9.07	5.80	8.40	16.00	15.07	20.00	31.20	-56.01%
YoY %	56.38%	-30.95%	-47.50%	6.17%	-24.65%	-35.90%	-	-
Horiz. %	29.07%	18.59%	26.92%	51.28%	48.30%	64.10%	100.00%	-
DPS	2.67	4.00	0.00	9.50	6.67	10.00	0.00	-
YoY %	-33.25%	0.00%	0.00%	42.43%	-33.30%	0.00%	-	-
Horiz. %	26.70%	40.00%	0.00%	95.00%	66.70%	100.00%	-	-
NAPS	1.72	1.76	1.70	1.77	1.82	1.89	1.86	-5.06%
YoY %	-2.27%	3.53%	-3.95%	-2.75%	-3.70%	1.61%	-	-
Horiz. %	92.47%	94.62%	91.40%	95.16%	97.85%	101.61%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Adjusted Per Share Value based on latest NOSH - 9,163,573
RPS	260.50	257.63	262.95	267.71	265.95	263.60	259.16	0.34%
YoY %	1.11%	-2.02%	-1.78%	0.66%	0.89%	1.71%	-	-
Horiz. %	100.52%	99.41%	101.46%	103.30%	102.62%	101.71%	100.00%	-
EPS	9.02	5.84	8.19	15.87	15.00	19.89	30.89	-55.88%
YoY %	54.45%	-28.69%	-48.39%	5.80%	-24.59%	-35.61%	-	-
Horiz. %	29.20%	18.91%	26.51%	51.38%	48.56%	64.39%	100.00%	-
DPS	2.66	3.99	0.00	9.46	6.63	9.91	0.00	-
YoY %	-33.33%	0.00%	0.00%	42.68%	-33.10%	0.00%	-	-
Horiz. %	26.84%	40.26%	0.00%	95.46%	66.90%	100.00%	-	-
NAPS	1.7175	1.757	1.6965	1.7631	1.8093	1.8733	1.8375	-4.39%
YoY %	-2.25%	3.57%	-3.78%	-2.55%	-3.42%	1.95%	-	-
Horiz. %	93.47%	95.62%	92.33%	95.95%	98.47%	101.95%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	28/06/19	29/03/19	-
Price	2.95	3.55	3.28	4.14	4.30	4.98	4.15	-
P/RPS	1.13	1.38	1.24	1.54	1.61	1.87	1.58	-19.97%
YoY %	-18.12%	11.29%	-19.48%	-4.35%	-13.90%	18.35%	-	-
Horiz. %	71.52%	87.34%	78.48%	97.47%	101.90%	118.35%	100.00%	-
P/EPS	32.66	60.69	39.95	25.98	28.50	24.82	13.27	81.99%
YoY %	-46.19%	51.91%	53.77%	-8.84%	14.83%	87.04%	-	-
Horiz. %	246.12%	457.35%	301.06%	195.78%	214.77%	187.04%	100.00%	-
EY	3.06	1.65	2.50	3.85	3.51	4.03	7.53	-45.04%
YoY %	85.45%	-34.00%	-35.06%	9.69%	-12.90%	-46.48%	-	-
Horiz. %	40.64%	21.91%	33.20%	51.13%	46.61%	53.52%	100.00%	-
DY	0.90	1.13	0.00	2.29	1.55	2.01	0.00	-
YoY %	-20.35%	0.00%	0.00%	47.74%	-22.89%	0.00%	-	-
Horiz. %	44.78%	56.22%	0.00%	113.93%	77.11%	100.00%	-	-
P/NAPS	1.72	2.02	1.93	2.34	2.36	2.63	2.23	-15.85%
YoY %	-14.85%	4.66%	-17.52%	-0.85%	-10.27%	17.94%	-	-
Horiz. %	77.13%	90.58%	86.55%	104.93%	105.83%	117.94%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Price Multiplier on Announcement Date
Date	27/11/20	27/08/20	21/05/20	21/02/20	28/11/19	29/08/19	28/05/19	-
Price	3.69	3.13	3.77	4.25	4.26	5.03	4.54	-
P/RPS	1.41	1.21	1.43	1.58	1.59	1.89	1.73	-12.71%
YoY %	16.53%	-15.38%	-9.49%	-0.63%	-15.87%	9.25%	-	-
Horiz. %	81.50%	69.94%	82.66%	91.33%	91.91%	109.25%	100.00%	-
P/EPS	40.86	53.51	45.91	26.67	28.24	25.07	14.52	98.94%
YoY %	-23.64%	16.55%	72.14%	-5.56%	12.64%	72.66%	-	-
Horiz. %	281.40%	368.53%	316.18%	183.68%	194.49%	172.66%	100.00%	-
EY	2.45	1.87	2.18	3.75	3.54	3.99	6.89	-49.71%
YoY %	31.02%	-14.22%	-41.87%	5.93%	-11.28%	-42.09%	-	-
Horiz. %	35.56%	27.14%	31.64%	54.43%	51.38%	57.91%	100.00%	-
DY	0.72	1.28	0.00	2.24	1.56	1.99	0.00	-
YoY %	-43.75%	0.00%	0.00%	43.59%	-21.61%	0.00%	-	-
Horiz. %	36.18%	64.32%	0.00%	112.56%	78.39%	100.00%	-	-
P/NAPS	2.15	1.78	2.22	2.40	2.34	2.66	2.44	-8.06%
YoY %	20.79%	-19.82%	-7.50%	2.56%	-12.03%	9.02%	-	-
Horiz. %	88.11%	72.95%	90.98%	98.36%	95.90%	109.02%	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