[AXIATA] QoQ 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. %

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
TTM Result
Revenue	27,338,140	26,620,785	26,306,592	25,900,660	25,259,562	24,828,256	24,230,606	8.36%
YoY %	2.69%	1.19%	1.57%	2.54%	1.74%	2.47%	-	-
Horiz. %	112.82%	109.86%	108.57%	106.89%	104.25%	102.47%	100.00%	-
PBT	1,357,324	1,747,024	2,064,870	2,173,618	1,090,988	1,157,177	958,392	26.08%
YoY %	-22.31%	-15.39%	-5.00%	99.23%	-5.72%	20.74%	-	-
Horiz. %	141.63%	182.29%	215.45%	226.80%	113.84%	120.74%	100.00%	-
Tax	-1,174,845	-1,095,043	-984,670	-896,737	-424,015	-485,657	-545,256	66.74%
YoY %	-7.29%	-11.21%	-9.81%	-111.49%	12.69%	10.93%	-	-
Horiz. %	215.47%	200.83%	180.59%	164.46%	77.76%	89.07%	100.00%	-
NP	182,479	651,981	1,080,200	1,276,881	666,973	671,520	413,136	-41.97%
YoY %	-72.01%	-39.64%	-15.40%	91.44%	-0.68%	62.54%	-	-
Horiz. %	44.17%	157.81%	261.46%	309.07%	161.44%	162.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-85,730	316,231	700,367	818,901	446,918	450,348	252,610	-
YoY %	-127.11%	-54.85%	-14.47%	83.23%	-0.76%	78.28%	-	-
Horiz. %	-33.94%	125.19%	277.25%	324.18%	176.92%	178.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	86.56%	62.68%	47.69%	41.26%	38.87%	41.97%	56.89%	-
YoY %	38.10%	31.43%	15.58%	6.15%	-7.39%	-26.23%	-	-
Horiz. %	152.15%	110.18%	83.83%	72.53%	68.32%	73.77%	100.00%	-
Total Cost	27,155,661	25,968,804	25,226,392	24,623,779	24,592,589	24,156,736	23,817,470	9.12%
YoY %	4.57%	2.94%	2.45%	0.13%	1.80%	1.42%	-	-
Horiz. %	114.02%	109.03%	105.92%	103.39%	103.25%	101.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	16,610,152	16,610,015	16,882,532	17,981,034	17,886,786	17,703,304	17,422,646	-3.13%
YoY %	0.00%	-1.61%	-6.11%	0.53%	1.04%	1.61%	-	-
Horiz. %	95.34%	95.34%	96.90%	103.20%	102.66%	101.61%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Dividend
Div	963,413	504,569	871,477	871,477	825,383	825,383	641,819	31.06%
YoY %	90.94%	-42.10%	0.00%	5.58%	0.00%	28.60%	-	-
Horiz. %	150.11%	78.62%	135.78%	135.78%	128.60%	128.60%	100.00%	-
Div Payout %	0.00%	159.56%	124.43%	106.42%	184.68%	183.28%	254.08%	-
YoY %	0.00%	28.23%	16.92%	-42.38%	0.76%	-27.87%	-	-
Horiz. %	0.00%	62.80%	48.97%	41.88%	72.69%	72.13%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Equity
Net Worth	16,610,152	16,610,015	16,882,532	17,981,034	17,886,786	17,703,304	17,422,646	-3.13%
YoY %	0.00%	-1.61%	-6.11%	0.53%	1.04%	1.61%	-	-
Horiz. %	95.34%	95.34%	96.90%	103.20%	102.66%	101.61%	100.00%	-
NOSH	9,177,028	9,176,804	9,176,804	9,174,986	9,172,710	9,172,710	9,172,550	0.03%
YoY %	0.00%	0.00%	0.02%	0.02%	0.00%	0.00%	-	-
Horiz. %	100.05%	100.05%	100.05%	100.03%	100.00%	100.00%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Ratio Analysis
NP Margin	0.67%	2.45%	4.11%	4.93%	2.64%	2.70%	1.71%	-
YoY %	-72.65%	-40.39%	-16.63%	86.74%	-2.22%	57.89%	-	-
Horiz. %	39.18%	143.27%	240.35%	288.30%	154.39%	157.89%	100.00%	-
ROE	-0.52%	1.90%	4.15%	4.55%	2.50%	2.54%	1.45%	-
YoY %	-127.37%	-54.22%	-8.79%	82.00%	-1.57%	75.17%	-	-
Horiz. %	-35.86%	131.03%	286.21%	313.79%	172.41%	175.17%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Per Share
RPS	297.90	290.09	286.71	282.33	275.38	270.68	264.24	8.31%
YoY %	2.69%	1.18%	1.55%	2.52%	1.74%	2.44%	-	-
Horiz. %	112.74%	109.78%	108.50%	106.85%	104.22%	102.44%	100.00%	-
EPS	-0.93	3.45	7.63	8.93	4.87	4.91	2.75	-
YoY %	-126.96%	-54.78%	-14.56%	83.37%	-0.81%	78.55%	-	-
Horiz. %	-33.82%	125.45%	277.45%	324.73%	177.09%	178.55%	100.00%	-
DPS	10.50	5.50	9.50	9.50	9.00	9.00	7.00	31.00%
YoY %	90.91%	-42.11%	0.00%	5.56%	0.00%	28.57%	-	-
Horiz. %	150.00%	78.57%	135.71%	135.71%	128.57%	128.57%	100.00%	-
NAPS	1.81	1.81	1.84	1.96	1.95	1.93	1.90	-3.18%
YoY %	0.00%	-1.63%	-6.12%	0.51%	1.04%	1.58%	-	-
Horiz. %	95.26%	95.26%	96.84%	103.16%	102.63%	101.58%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Adjusted Per Share Value based on latest NOSH - 9,174,986
RPS	297.74	289.93	286.50	282.08	275.10	270.40	263.89	8.37%
YoY %	2.69%	1.20%	1.57%	2.54%	1.74%	2.47%	-	-
Horiz. %	112.83%	109.87%	108.57%	106.89%	104.25%	102.47%	100.00%	-
EPS	-0.93	3.44	7.63	8.92	4.87	4.90	2.75	-
YoY %	-127.03%	-54.91%	-14.46%	83.16%	-0.61%	78.18%	-	-
Horiz. %	-33.82%	125.09%	277.45%	324.36%	177.09%	178.18%	100.00%	-
DPS	10.49	5.50	9.49	9.49	8.99	8.99	6.99	31.04%
YoY %	90.73%	-42.04%	0.00%	5.56%	0.00%	28.61%	-	-
Horiz. %	150.07%	78.68%	135.77%	135.77%	128.61%	128.61%	100.00%	-
NAPS	1.809	1.809	1.8387	1.9583	1.948	1.9281	1.8975	-3.13%
YoY %	0.00%	-1.62%	-6.11%	0.53%	1.03%	1.61%	-	-
Horiz. %	95.34%	95.34%	96.90%	103.20%	102.66%	101.61%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	-
Price	2.62	2.83	3.79	4.16	3.91	3.74	3.65	-
P/RPS	0.88	0.98	1.32	1.47	1.42	1.38	1.38	-25.89%
YoY %	-10.20%	-25.76%	-10.20%	3.52%	2.90%	0.00%	-	-
Horiz. %	63.77%	71.01%	95.65%	106.52%	102.90%	100.00%	100.00%	-
P/EPS	-280.46	82.12	49.65	46.60	80.25	76.18	132.50	-
YoY %	-441.52%	65.40%	6.55%	-41.93%	5.34%	-42.51%	-	-
Horiz. %	-211.67%	61.98%	37.47%	35.17%	60.57%	57.49%	100.00%	-
EY	-0.36	1.22	2.01	2.15	1.25	1.31	0.75	-
YoY %	-129.51%	-39.30%	-6.51%	72.00%	-4.58%	74.67%	-	-
Horiz. %	-48.00%	162.67%	268.00%	286.67%	166.67%	174.67%	100.00%	-
DY	4.01	1.94	2.51	2.28	2.30	2.41	1.92	63.31%
YoY %	106.70%	-22.71%	10.09%	-0.87%	-4.56%	25.52%	-	-
Horiz. %	208.85%	101.04%	130.73%	118.75%	119.79%	125.52%	100.00%	-
P/NAPS	1.45	1.56	2.06	2.12	2.01	1.94	1.92	-17.05%
YoY %	-7.05%	-24.27%	-2.83%	5.47%	3.61%	1.04%	-	-
Horiz. %	75.52%	81.25%	107.29%	110.42%	104.69%	101.04%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Price Multiplier on Announcement Date
Date	25/11/22	26/08/22	25/05/22	22/02/22	26/11/21	27/08/21	25/05/21	-
Price	3.03	3.03	3.19	3.92	3.90	4.04	3.50	-
P/RPS	1.02	1.04	1.11	1.39	1.42	1.49	1.32	-15.77%
YoY %	-1.92%	-6.31%	-20.14%	-2.11%	-4.70%	12.88%	-	-
Horiz. %	77.27%	78.79%	84.09%	105.30%	107.58%	112.88%	100.00%	-
P/EPS	-324.34	87.93	41.79	43.92	80.05	82.29	127.05	-
YoY %	-468.86%	110.41%	-4.85%	-45.13%	-2.72%	-35.23%	-	-
Horiz. %	-255.29%	69.21%	32.89%	34.57%	63.01%	64.77%	100.00%	-
EY	-0.31	1.14	2.39	2.28	1.25	1.22	0.79	-
YoY %	-127.19%	-52.30%	4.82%	82.40%	2.46%	54.43%	-	-
Horiz. %	-39.24%	144.30%	302.53%	288.61%	158.23%	154.43%	100.00%	-
DY	3.47	1.82	2.98	2.42	2.31	2.23	2.00	44.34%
YoY %	90.66%	-38.93%	23.14%	4.76%	3.59%	11.50%	-	-
Horiz. %	173.50%	91.00%	149.00%	121.00%	115.50%	111.50%	100.00%	-
P/NAPS	1.67	1.67	1.73	2.00	2.00	2.09	1.84	-6.25%
YoY %	0.00%	-3.47%	-13.50%	0.00%	-4.31%	13.59%	-	-
Horiz. %	90.76%	90.76%	94.02%	108.70%	108.70%	113.59%	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

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 15 May 2024

MQ Trader

MQ Trading Signals

2024-05-16 11:45:00

EMA 5

5 Mins

BUY

2024-05-16 11:10:00

EMA 5

5 Mins

SELL

2024-05-16 10:00:00

TURTLE SYSTEM 20

Hourly

BUY

2024-05-16 09:00:00

EMA 5

Hourly

BUY

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 >

TOPGLOV

TOP GLOVE CORPORATION BHD

1000

TASCO

TASCO BERHAD

601

HARTA

HARTALEGA HOLDINGS BHD

561

MPI

MALAYSIAN PACIFIC INDUSTRIES

419

PTRANS

PERAK TRANSIT BERHAD

419

HLIND

HONG LEONG INDUSTRIES BHD

413

YTLPOWR

YTL POWER INTERNATIONAL BHD

411

MYEG

MY E.G. SERVICES BHD

355

MBSB

MALAYSIA BUILDING SOCIETY BHD

325

SUPERMX

SUPERMAX CORPORATION BHD

325

Daily Stocks

HSI-CXG

0.24

+0.035

266,638,300

REVENUE

0.245

0.00

255,785,100

TOPGLOV

1.15

-0.11

205,258,700

HSI-HUZ

0.205

-0.04

183,998,000

MQTECH

0.015

-0.005

152,238,000

CAREPLS

0.345

-0.035

84,116,000

SUPERMX

0.99

-0.09

76,091,900

SINKUNG

0.15

+0.01

59,517,000

HSI-HU6

0.065

-0.015

57,658,100

FITTERS

0.055

+0.01

56,245,300

More active Stocks

MPI

33.88

+1.36

86,500

F&N

33.28

+0.80

103,300

NESTLE

129.60

+0.60

13,900

UTDPLT

26.20

+0.58

211,700

HEIM

24.70

+0.50

180,600

ALLIANZ

22.10

+0.42

30,100

KSENG

6.34

+0.36

396,200

PANAMY

19.62

+0.36

16,200

PENTA

4.72

+0.27

2,788,600

VSTECS

3.60

+0.25

5,889,200

More gainer Stocks

HARTA

3.44

-0.38

24,427,500

KOSSAN

2.48

-0.26

13,130,600

AJI

16.32

-0.24

94,400

AIRPORT

10.18

-0.22

16,352,800

KOSSAN-C60

0.565

-0.215

315,000

HARTA-C1W

0.365

-0.15

1,044,100

AHEALTH

2.92

-0.15

632,500

PTT

1.79

-0.14

975,900

KUAISHO-C17

0.08

-0.12

58,800

EQ8MY25

0.935

-0.115

1,000

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