[AXIATA] QoQ TTM Result on 31-Dec-2018 [#4] | Financial Results | I3investor

[AXIATA] QoQ TTM Result on 31-Dec-2018 [#4]

Stock

[AXIATA] AXIATA GROUP BERHAD

Announcement Date

22-Feb-2019

Admission Sponsor

-

Sponsor

-

Financial Year

31-Dec-2018

Quarter

31-Dec-2018 [#4]

Profit Trend

QoQ- -50.38%

YoY- -653.57%

Quarter Report

4Q18 Unaudited Financial Results.pdf

AXIATA's Result

AXIATA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
TTM Result
Revenue	24,583,300	24,373,518	24,086,969	23,885,781	23,879,881	24,078,177	24,269,678	0.85%
YoY %	0.86%	1.19%	0.84%	0.02%	-0.82%	-0.79%	-	-
Horiz. %	101.29%	100.43%	99.25%	98.42%	98.39%	99.21%	100.00%	-
PBT	436,986	285,098	-3,410,571	-4,345,688	-2,224,316	-2,043,892	1,585,577	-57.61%
YoY %	53.28%	108.36%	21.52%	-95.37%	-8.83%	-228.91%	-	-
Horiz. %	27.56%	17.98%	-215.10%	-274.08%	-140.28%	-128.91%	100.00%	-
Tax	-1,138,909	-1,049,093	-958,598	-901,552	-899,890	-946,767	-779,484	28.73%
YoY %	-8.56%	-9.44%	-6.33%	-0.18%	4.95%	-21.46%	-	-
Horiz. %	146.11%	134.59%	122.98%	115.66%	115.45%	121.46%	100.00%	-
NP	-701,923	-763,995	-4,369,169	-5,247,240	-3,124,206	-2,990,659	806,093	-
YoY %	8.12%	82.51%	16.73%	-67.95%	-4.47%	-471.01%	-	-
Horiz. %	-87.08%	-94.78%	-542.02%	-650.95%	-387.57%	-371.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-629,074	-616,711	-4,178,112	-5,034,573	-3,347,925	-3,241,456	523,056	-
YoY %	-2.00%	85.24%	17.01%	-50.38%	-3.28%	-719.71%	-	-
Horiz. %	-120.27%	-117.91%	-798.79%	-962.53%	-640.07%	-619.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	260.63%	367.98%	-	-	-	-	49.16%	-
YoY %	-29.17%	0.00%	-	-	-	-	-	-
Horiz. %	530.17%	748.54%	-	-	-	-	100.00%	-
Total Cost	25,285,223	25,137,513	28,456,138	29,133,021	27,004,087	27,068,836	23,463,585	5.10%
YoY %	0.59%	-11.66%	-2.32%	7.88%	-0.24%	15.37%	-	-
Horiz. %	107.76%	107.13%	121.28%	124.16%	115.09%	115.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	16,614,154	17,202,124	16,873,451	17,542,688	19,128,370	20,180,594	23,344,977	-20.27%
YoY %	-3.42%	1.95%	-3.81%	-8.29%	-5.21%	-13.55%	-	-
Horiz. %	71.17%	73.69%	72.28%	75.15%	81.94%	86.45%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Dividend
Div	864,109	864,109	861,506	861,506	768,401	768,401	768,371	8.13%
YoY %	0.00%	0.30%	0.00%	12.12%	0.00%	0.00%	-	-
Horiz. %	112.46%	112.46%	112.12%	112.12%	100.00%	100.00%	100.00%	-
Div Payout %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	146.90%	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Equity
Net Worth	16,614,154	17,202,124	16,873,451	17,542,688	19,128,370	20,180,594	23,344,977	-20.27%
YoY %	-3.42%	1.95%	-3.81%	-8.29%	-5.21%	-13.55%	-	-
Horiz. %	71.17%	73.69%	72.28%	75.15%	81.94%	86.45%	100.00%	-
NOSH	9,128,673	9,128,638	9,072,740	9,071,017	9,069,720	9,049,739	9,048,947	0.58%
YoY %	0.00%	0.62%	0.02%	0.01%	0.22%	0.01%	-	-
Horiz. %	100.88%	100.88%	100.26%	100.24%	100.23%	100.01%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Ratio Analysis
NP Margin	-2.86%	-3.13%	-18.14%	-21.97%	-13.08%	-12.42%	3.32%	-
YoY %	8.63%	82.75%	17.43%	-67.97%	-5.31%	-474.10%	-	-
Horiz. %	-86.14%	-94.28%	-546.39%	-661.75%	-393.98%	-374.10%	100.00%	-
ROE	-3.79%	-3.59%	-24.76%	-28.70%	-17.50%	-16.06%	2.24%	-
YoY %	-5.57%	85.50%	13.73%	-64.00%	-8.97%	-816.96%	-	-
Horiz. %	-169.20%	-160.27%	-1,105.36%	-1,281.25%	-781.25%	-716.96%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Per Share
RPS	269.30	267.79	265.52	262.79	263.41	266.07	268.22	0.26%
YoY %	0.56%	0.85%	1.04%	-0.24%	-1.00%	-0.80%	-	-
Horiz. %	100.40%	99.84%	98.99%	97.98%	98.21%	99.20%	100.00%	-
EPS	-6.89	-6.78	-46.06	-55.39	-36.93	-35.82	5.78	-
YoY %	-1.62%	85.28%	16.84%	-49.99%	-3.10%	-719.72%	-	-
Horiz. %	-119.20%	-117.30%	-796.89%	-958.30%	-638.93%	-619.72%	100.00%	-
DPS	9.50	9.50	9.50	9.50	8.50	8.49	8.49	7.77%
YoY %	0.00%	0.00%	0.00%	11.76%	0.12%	0.00%	-	-
Horiz. %	111.90%	111.90%	111.90%	111.90%	100.12%	100.00%	100.00%	-
NAPS	1.82	1.89	1.86	1.93	2.11	2.23	2.58	-20.73%
YoY %	-3.70%	1.61%	-3.63%	-8.53%	-5.38%	-13.57%	-	-
Horiz. %	70.54%	73.26%	72.09%	74.81%	81.78%	86.43%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Adjusted Per Share Value based on latest NOSH - 9,071,017
RPS	286.65	284.20	280.86	278.51	278.45	280.76	282.99	0.85%
YoY %	0.86%	1.19%	0.84%	0.02%	-0.82%	-0.79%	-	-
Horiz. %	101.29%	100.43%	99.25%	98.42%	98.40%	99.21%	100.00%	-
EPS	-7.34	-7.19	-48.72	-58.70	-39.04	-37.80	6.10	-
YoY %	-2.09%	85.24%	17.00%	-50.36%	-3.28%	-719.67%	-	-
Horiz. %	-120.33%	-117.87%	-798.69%	-962.30%	-640.00%	-619.67%	100.00%	-
DPS	10.08	10.08	10.05	10.05	8.96	8.96	8.96	8.16%
YoY %	0.00%	0.30%	0.00%	12.17%	0.00%	0.00%	-	-
Horiz. %	112.50%	112.50%	112.17%	112.17%	100.00%	100.00%	100.00%	-
NAPS	1.9373	2.0058	1.9675	2.0455	2.2304	2.3531	2.7221	-20.27%
YoY %	-3.42%	1.95%	-3.81%	-8.29%	-5.21%	-13.56%	-	-
Horiz. %	71.17%	73.69%	72.28%	75.14%	81.94%	86.44%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/19	28/06/19	29/03/19	31/12/18	28/09/18	29/06/18	30/03/18	-
Price	4.30	4.98	4.15	3.93	4.56	3.80	5.45	-
P/RPS	1.60	1.86	1.56	1.50	1.73	1.43	2.03	-14.66%
YoY %	-13.98%	19.23%	4.00%	-13.29%	20.98%	-29.56%	-	-
Horiz. %	78.82%	91.63%	76.85%	73.89%	85.22%	70.44%	100.00%	-
P/EPS	-62.40	-73.50	-9.01	-7.10	-12.35	-10.61	94.28	-
YoY %	15.10%	-715.76%	-26.90%	42.51%	-16.40%	-111.25%	-	-
Horiz. %	-66.19%	-77.96%	-9.56%	-7.53%	-13.10%	-11.25%	100.00%	-
EY	-1.60	-1.36	-11.10	-14.09	-8.10	-9.43	1.06	-
YoY %	-17.65%	87.75%	21.22%	-73.95%	14.10%	-989.62%	-	-
Horiz. %	-150.94%	-128.30%	-1,047.17%	-1,329.25%	-764.15%	-889.62%	100.00%	-
DY	2.21	1.91	2.29	2.42	1.86	2.23	1.56	26.11%
YoY %	15.71%	-16.59%	-5.37%	30.11%	-16.59%	42.95%	-	-
Horiz. %	141.67%	122.44%	146.79%	155.13%	119.23%	142.95%	100.00%	-
P/NAPS	2.36	2.63	2.23	2.04	2.16	1.70	2.11	7.74%
YoY %	-10.27%	17.94%	9.31%	-5.56%	27.06%	-19.43%	-	-
Horiz. %	111.85%	124.64%	105.69%	96.68%	102.37%	80.57%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Price Multiplier on Announcement Date
Date	28/11/19	29/08/19	28/05/19	22/02/19	23/11/18	24/08/18	22/05/18	-
Price	4.26	5.03	4.54	4.25	3.41	4.72	5.07	-
P/RPS	1.58	1.88	1.71	1.62	1.29	1.77	1.89	-11.24%
YoY %	-15.96%	9.94%	5.56%	25.58%	-27.12%	-6.35%	-	-
Horiz. %	83.60%	99.47%	90.48%	85.71%	68.25%	93.65%	100.00%	-
P/EPS	-61.82	-74.23	-9.86	-7.67	-9.23	-13.18	87.71	-
YoY %	16.72%	-652.84%	-28.55%	16.90%	29.97%	-115.03%	-	-
Horiz. %	-70.48%	-84.63%	-11.24%	-8.74%	-10.52%	-15.03%	100.00%	-
EY	-1.62	-1.35	-10.14	-13.03	-10.83	-7.59	1.14	-
YoY %	-20.00%	86.69%	22.18%	-20.31%	-42.69%	-765.79%	-	-
Horiz. %	-142.11%	-118.42%	-889.47%	-1,142.98%	-950.00%	-665.79%	100.00%	-
DY	2.23	1.89	2.09	2.24	2.49	1.80	1.67	21.24%
YoY %	17.99%	-9.57%	-6.70%	-10.04%	38.33%	7.78%	-	-
Horiz. %	133.53%	113.17%	125.15%	134.13%	149.10%	107.78%	100.00%	-
P/NAPS	2.34	2.66	2.44	2.20	1.62	2.12	1.97	12.14%
YoY %	-12.03%	9.02%	10.91%	35.80%	-23.58%	7.61%	-	-
Horiz. %	118.78%	135.03%	123.86%	111.68%	82.23%	107.61%	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

Post a Comment

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 29 May 2024

MQ Trader

MQ Trading Signals

2024-05-29 16:35:00

OBV

5 Mins

BUY

2024-05-29 16:00:00

OBV

30 Mins

SELL

2024-05-29 15:35:00

OBV

5 Mins

SELL

2024-05-29 15:25:00

EMA 5

5 Mins

SELL

2024-05-29 15:20:00

EMA 5

5 Mins

BUY

More Trading Signals

Apps

Send individual or group chats with anyone on i3investor

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

Online learning and teaching marketplace

Top Articles

1

Koon Yew Yin's Blog

Malaysia has the most civil servants per capita in the world - Koon Yew Yin

2

save malaysia!

Short-selling in Lagenda Properties suspended after share price nose-dives 29pc

3

Investment freedom

Major Announcements and New Cybersecurity Bill 2024 as Game Changer for AI Infrastructure in Malaysia

4

save malaysia!

Expert advice on LHDN e-invoicing implementation

5

save malaysia!

YTL Power to buy 31% stake in Ranhill for RM405m, trigger general offer

6

Anythingwatever

Siab Holdings Berhad’s Financial Performance: Q1 2024

7

save malaysia!

Ramasamy to PMX: Politics of survival, politics of 3R avoidance are harmful for country

8

save malaysia!

Analysts see Ranhill as a 'strategic fit' for YTL Power

Hot Stocks Today >

1

PUBLIC BANK BHD

1000

2

INARI AMERTRON BERHAD

589

3

YTL POWER INTERNATIONAL BHD

508

4

LAGENDA PROPERTIES BERHAD

481

5

MALAYSIAN PACIFIC INDUSTRIES

457

6

PERAK TRANSIT BERHAD

442

7

HONG LEONG INDUSTRIES BHD

435

8

DAGANG NEXCHANGE BERHAD

401

9

RANHILL UTILITIES BERHAD

345

10

GENTING BHD

334

Daily Stocks

SIMEPROP-C24

0.36

-0.035

100,000

0.005

0.00

73,200

0.005

0.00

73,200

0.005

0.00

73,200

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.08

-0.12

58,800

KUAISHO-C15

0.07

-0.02

30,000

KUAISHO-C15

0.07

-0.02

30,000

More active Stocks

0.005

0.00

73,200

0.005

0.00

73,200

0.005

0.00

73,200

0.125

0.00

0

KUAISHO-C12

0.175

0.00

0

KUAISHO-C11

0.04

0.00

0

0.005

0.00

0

0.06

0.00

0

0.085

0.00

0

0.005

0.00

0

More gainer Stocks

KUAISHO-C17

0.08

-0.12

58,800

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

SIMEPROP-C24

0.36

-0.035

100,000

KUAISHO-C16

0.01

-0.035

10,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

1

2

TA

3

Affin Hwang

4

Rakuten Trade

5

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....