[AXIATA] QoQ TTM Result on 30-Sep-2021 [#3]

Stock

[AXIATA] AXIATA GROUP BERHAD

Announcement Date

26-Nov-2021

Admission Sponsor

Sponsor

Financial Year

31-Dec-2021

Quarter

30-Sep-2021 [#3]

Profit Trend

QoQ- -0.76%

YoY- -53.14%

Quarter Report

3Q21 Unaudited Financial Results.pdf

Latest QR

Upcoming QR

AXIATA's Result

AXIATA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
TTM Result
Revenue	26,620,785	26,306,592	25,900,660	25,259,562	24,828,256	24,230,606	24,203,171	6.57%
YoY %	1.19%	1.57%	2.54%	1.74%	2.47%	0.11%	-	-
Horiz. %	109.99%	108.69%	107.01%	104.36%	102.58%	100.11%	100.00%	-
PBT	1,747,024	2,064,870	2,173,618	1,090,988	1,157,177	958,392	1,208,310	27.94%
YoY %	-15.39%	-5.00%	99.23%	-5.72%	20.74%	-20.68%	-	-
Horiz. %	144.58%	170.89%	179.89%	90.29%	95.77%	79.32%	100.00%	-
Tax	-1,095,043	-984,670	-896,737	-424,015	-485,657	-545,256	-584,264	52.18%
YoY %	-11.21%	-9.81%	-111.49%	12.69%	10.93%	6.68%	-	-
Horiz. %	187.42%	168.53%	153.48%	72.57%	83.12%	93.32%	100.00%	-
NP	651,981	1,080,200	1,276,881	666,973	671,520	413,136	624,046	2.97%
YoY %	-39.64%	-15.40%	91.44%	-0.68%	62.54%	-33.80%	-	-
Horiz. %	104.48%	173.10%	204.61%	106.88%	107.61%	66.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	316,231	700,367	818,901	446,918	450,348	252,610	365,156	-9.16%
YoY %	-54.85%	-14.47%	83.23%	-0.76%	78.28%	-30.82%	-	-
Horiz. %	86.60%	191.80%	224.26%	122.39%	123.33%	69.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	62.68%	47.69%	41.26%	38.87%	41.97%	56.89%	48.35%	-
YoY %	31.43%	15.58%	6.15%	-7.39%	-26.23%	17.66%	-	-
Horiz. %	129.64%	98.63%	85.34%	80.39%	86.80%	117.66%	100.00%	-
Total Cost	25,968,804	25,226,392	24,623,779	24,592,589	24,156,736	23,817,470	23,579,125	6.66%
YoY %	2.94%	2.45%	0.13%	1.80%	1.42%	1.01%	-	-
Horiz. %	110.13%	106.99%	104.43%	104.30%	102.45%	101.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	16,610,015	16,882,532	17,981,034	17,886,786	17,703,304	17,422,646	17,605,481	-3.81%
YoY %	-1.61%	-6.11%	0.53%	1.04%	1.61%	-1.04%	-	-
Horiz. %	94.35%	95.89%	102.13%	101.60%	100.56%	98.96%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Dividend
Div	504,569	871,477	871,477	825,383	825,383	641,819	641,819	-14.85%
YoY %	-42.10%	0.00%	5.58%	0.00%	28.60%	0.00%	-	-
Horiz. %	78.62%	135.78%	135.78%	128.60%	128.60%	100.00%	100.00%	-
Div Payout %	159.56%	124.43%	106.42%	184.68%	183.28%	254.08%	175.77%	-
YoY %	28.23%	16.92%	-42.38%	0.76%	-27.87%	44.55%	-	-
Horiz. %	90.78%	70.79%	60.55%	105.07%	104.27%	144.55%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Equity
Net Worth	16,610,015	16,882,532	17,981,034	17,886,786	17,703,304	17,422,646	17,605,481	-3.81%
YoY %	-1.61%	-6.11%	0.53%	1.04%	1.61%	-1.04%	-	-
Horiz. %	94.35%	95.89%	102.13%	101.60%	100.56%	98.96%	100.00%	-
NOSH	9,176,804	9,176,804	9,174,986	9,172,710	9,172,710	9,172,550	9,169,541	0.05%
YoY %	0.00%	0.02%	0.02%	0.00%	0.00%	0.03%	-	-
Horiz. %	100.08%	100.08%	100.06%	100.03%	100.03%	100.03%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Ratio Analysis
NP Margin	2.45%	4.11%	4.93%	2.64%	2.70%	1.71%	2.58%	-
YoY %	-40.39%	-16.63%	86.74%	-2.22%	57.89%	-33.72%	-	-
Horiz. %	94.96%	159.30%	191.09%	102.33%	104.65%	66.28%	100.00%	-
ROE	1.90%	4.15%	4.55%	2.50%	2.54%	1.45%	2.07%	-
YoY %	-54.22%	-8.79%	82.00%	-1.57%	75.17%	-29.95%	-	-
Horiz. %	91.79%	200.48%	219.81%	120.77%	122.71%	70.05%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Per Share
RPS	290.09	286.71	282.33	275.38	270.68	264.24	263.95	6.51%
YoY %	1.18%	1.55%	2.52%	1.74%	2.44%	0.11%	-	-
Horiz. %	109.90%	108.62%	106.96%	104.33%	102.55%	100.11%	100.00%	-
EPS	3.45	7.63	8.93	4.87	4.91	2.75	3.98	-9.11%
YoY %	-54.78%	-14.56%	83.37%	-0.81%	78.55%	-30.90%	-	-
Horiz. %	86.68%	191.71%	224.37%	122.36%	123.37%	69.10%	100.00%	-
DPS	5.50	9.50	9.50	9.00	9.00	7.00	7.00	-14.88%
YoY %	-42.11%	0.00%	5.56%	0.00%	28.57%	0.00%	-	-
Horiz. %	78.57%	135.71%	135.71%	128.57%	128.57%	100.00%	100.00%	-
NAPS	1.81	1.84	1.96	1.95	1.93	1.90	1.92	-3.86%
YoY %	-1.63%	-6.12%	0.51%	1.04%	1.58%	-1.04%	-	-
Horiz. %	94.27%	95.83%	102.08%	101.56%	100.52%	98.96%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Adjusted Per Share Value based on latest NOSH - 9,172,710
RPS	289.93	286.50	282.08	275.10	270.40	263.89	263.60	6.57%
YoY %	1.20%	1.57%	2.54%	1.74%	2.47%	0.11%	-	-
Horiz. %	109.99%	108.69%	107.01%	104.36%	102.58%	100.11%	100.00%	-
EPS	3.44	7.63	8.92	4.87	4.90	2.75	3.98	-9.28%
YoY %	-54.91%	-14.46%	83.16%	-0.61%	78.18%	-30.90%	-	-
Horiz. %	86.43%	191.71%	224.12%	122.36%	123.12%	69.10%	100.00%	-
DPS	5.50	9.49	9.49	8.99	8.99	6.99	6.99	-14.80%
YoY %	-42.04%	0.00%	5.56%	0.00%	28.61%	0.00%	-	-
Horiz. %	78.68%	135.77%	135.77%	128.61%	128.61%	100.00%	100.00%	-
NAPS	1.809	1.8387	1.9583	1.948	1.9281	1.8975	1.9174	-3.81%
YoY %	-1.62%	-6.11%	0.53%	1.03%	1.61%	-1.04%	-	-
Horiz. %	94.35%	95.90%	102.13%	101.60%	100.56%	98.96%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	-
Price	2.83	3.79	4.16	3.91	3.74	3.65	3.74	-
P/RPS	0.98	1.32	1.47	1.42	1.38	1.38	1.42	-21.95%
YoY %	-25.76%	-10.20%	3.52%	2.90%	0.00%	-2.82%	-	-
Horiz. %	69.01%	92.96%	103.52%	100.00%	97.18%	97.18%	100.00%	-
P/EPS	82.12	49.65	46.60	80.25	76.18	132.50	93.92	-8.58%
YoY %	65.40%	6.55%	-41.93%	5.34%	-42.51%	41.08%	-	-
Horiz. %	87.44%	52.86%	49.62%	85.45%	81.11%	141.08%	100.00%	-
EY	1.22	2.01	2.15	1.25	1.31	0.75	1.06	9.85%
YoY %	-39.30%	-6.51%	72.00%	-4.58%	74.67%	-29.25%	-	-
Horiz. %	115.09%	189.62%	202.83%	117.92%	123.58%	70.75%	100.00%	-
DY	1.94	2.51	2.28	2.30	2.41	1.92	1.87	2.48%
YoY %	-22.71%	10.09%	-0.87%	-4.56%	25.52%	2.67%	-	-
Horiz. %	103.74%	134.22%	121.93%	122.99%	128.88%	102.67%	100.00%	-
P/NAPS	1.56	2.06	2.12	2.01	1.94	1.92	1.95	-13.85%
YoY %	-24.27%	-2.83%	5.47%	3.61%	1.04%	-1.54%	-	-
Horiz. %	80.00%	105.64%	108.72%	103.08%	99.49%	98.46%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Price Multiplier on Announcement Date
Date	26/08/22	25/05/22	22/02/22	26/11/21	27/08/21	25/05/21	25/02/21	-
Price	3.03	3.19	3.92	3.90	4.04	3.50	3.57	-
P/RPS	1.04	1.11	1.39	1.42	1.49	1.32	1.35	-16.00%
YoY %	-6.31%	-20.14%	-2.11%	-4.70%	12.88%	-2.22%	-	-
Horiz. %	77.04%	82.22%	102.96%	105.19%	110.37%	97.78%	100.00%	-
P/EPS	87.93	41.79	43.92	80.05	82.29	127.05	89.65	-1.28%
YoY %	110.41%	-4.85%	-45.13%	-2.72%	-35.23%	41.72%	-	-
Horiz. %	98.08%	46.61%	48.99%	89.29%	91.79%	141.72%	100.00%	-
EY	1.14	2.39	2.28	1.25	1.22	0.79	1.12	1.19%
YoY %	-52.30%	4.82%	82.40%	2.46%	54.43%	-29.46%	-	-
Horiz. %	101.79%	213.39%	203.57%	111.61%	108.93%	70.54%	100.00%	-
DY	1.82	2.98	2.42	2.31	2.23	2.00	1.96	-4.83%
YoY %	-38.93%	23.14%	4.76%	3.59%	11.50%	2.04%	-	-
Horiz. %	92.86%	152.04%	123.47%	117.86%	113.78%	102.04%	100.00%	-
P/NAPS	1.67	1.73	2.00	2.00	2.09	1.84	1.86	-6.94%
YoY %	-3.47%	-13.50%	0.00%	-4.31%	13.59%	-1.08%	-	-
Horiz. %	89.78%	93.01%	107.53%	107.53%	112.37%	98.92%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 5 July 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

PTRANS

PERAK TRANSIT BERHAD

998

HLIND

HONG LEONG INDUSTRIES BHD

961

GENTING

GENTING BHD

386

JCY

JCY INTERNATIONAL BERHAD

377

YTLPOWR

YTL POWER INTERNATIONAL BHD

368

ARMADA

BUMI ARMADA BERHAD

359

SALCON

SALCON BHD

315

MAYBANK

MALAYAN BANKING BHD

262

TSH

TSH RESOURCES BHD

256

Daily Stocks

HSI-CXV

0.10

-0.02

145,068,200

NOVAMSC

0.265

+0.035

98,192,300

HSI-CV4

0.065

-0.025

95,321,800

HSI-HWE

0.135

+0.02

92,508,000

HSI-HWW

0.245

+0.03

91,583,600

HSI-CXN

0.18

-0.03

90,430,200

SNS

0.91

+0.025

81,019,000

MUIIND

0.085

-0.005

75,068,300

AHB-WC

0.075

0.00

71,157,900

HUBLINE

0.07

+0.01

65,271,000

More active Stocks

NESTLE

122.50

+0.50

26,600

NPC

1.88

+0.23

3,000

SUNCON

4.35

+0.22

3,776,400

PETDAG

17.46

+0.22

524,700

KOBAY

2.35

+0.17

10,345,100

IJM-C76

0.725

+0.165

96,000

YBS

0.94

+0.155

33,444,200

AIRPORT

10.14

+0.14

1,646,500

KLK

20.22

+0.14

600,000

KESM

7.14

+0.14

117,000

More gainer Stocks

MPI

39.40

-0.30

282,900

DLADY

35.42

-0.26

6,800

ORIENT

6.97

-0.18

1,220,900

TOYOVEN

0.89

-0.17

12,566,500

MRDIY-C28

0.085

-0.165

113,000

HEIM

22.04

-0.14

94,600

KUAISHO-C17

0.08

-0.12

58,800

APOLLO

6.68

-0.12

6,000

SALUTE

0.57

-0.11

25,910,000

THETA

1.78

-0.11

4,552,900

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More