[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	289.90	286.48	282.06	275.07	270.38	263.87	263.57	6.57%
YoY %	1.19%	1.57%	2.54%	1.73%	2.47%	0.11%	-	-
Horiz. %	109.99%	108.69%	107.02%	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	5.49	9.49	9.49	8.99	8.99	6.99	6.99	-14.91%
YoY %	-42.15%	0.00%	5.56%	0.00%	28.61%	0.00%	-	-
Horiz. %	78.54%	135.77%	135.77%	128.61%	128.61%	100.00%	100.00%	-
NAPS	1.8088	1.8385	1.9581	1.9479	1.9279	1.8973	1.9172	-3.81%
YoY %	-1.62%	-6.11%	0.52%	1.04%	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 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