[AXIATA] QoQ TTM Result on 31-Mar-2021 [#1]

Stock

[AXIATA] AXIATA GROUP BERHAD

Announcement Date

25-May-2021

Admission Sponsor

Sponsor

Financial Year

31-Dec-2021

Quarter

31-Mar-2021 [#1]

Profit Trend

QoQ- -30.82%

YoY- -70.09%

Quarter Report

1Q21 Unaudited Financial Results.pdf

Latest QR

Upcoming QR

AXIATA's Result

AXIATA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
TTM Result
Revenue	25,900,660	25,259,562	24,828,256	24,230,606	24,203,171	24,207,662	24,309,259	4.30%
YoY %	2.54%	1.74%	2.47%	0.11%	-0.02%	-0.42%	-	-
Horiz. %	106.55%	103.91%	102.13%	99.68%	99.56%	99.58%	100.00%	-
PBT	2,173,618	1,090,988	1,157,177	958,392	1,208,310	2,374,447	2,183,491	-0.30%
YoY %	99.23%	-5.72%	20.74%	-20.68%	-49.11%	8.75%	-	-
Horiz. %	99.55%	49.97%	53.00%	43.89%	55.34%	108.75%	100.00%	-
Tax	-896,737	-424,015	-485,657	-545,256	-584,264	-947,851	-976,967	-5.53%
YoY %	-111.49%	12.69%	10.93%	6.68%	38.36%	2.98%	-	-
Horiz. %	91.79%	43.40%	49.71%	55.81%	59.80%	97.02%	100.00%	-
NP	1,276,881	666,973	671,520	413,136	624,046	1,426,596	1,206,524	3.84%
YoY %	91.44%	-0.68%	62.54%	-33.80%	-56.26%	18.24%	-	-
Horiz. %	105.83%	55.28%	55.66%	34.24%	51.72%	118.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	818,901	446,918	450,348	252,610	365,156	953,673	720,384	8.89%
YoY %	83.23%	-0.76%	78.28%	-30.82%	-61.71%	32.38%	-	-
Horiz. %	113.68%	62.04%	62.51%	35.07%	50.69%	132.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	41.26%	38.87%	41.97%	56.89%	48.35%	39.92%	44.74%	-
YoY %	6.15%	-7.39%	-26.23%	17.66%	21.12%	-10.77%	-	-
Horiz. %	92.22%	86.88%	93.81%	127.16%	108.07%	89.23%	100.00%	-
Total Cost	24,623,779	24,592,589	24,156,736	23,817,470	23,579,125	22,781,066	23,102,735	4.33%
YoY %	0.13%	1.80%	1.42%	1.01%	3.50%	-1.39%	-	-
Horiz. %	106.58%	106.45%	104.56%	103.09%	102.06%	98.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	17,981,034	17,886,786	17,703,304	17,422,646	17,605,481	15,771,218	16,134,201	7.47%
YoY %	0.53%	1.04%	1.61%	-1.04%	11.63%	-2.25%	-	-
Horiz. %	111.45%	110.86%	109.73%	107.99%	109.12%	97.75%	100.00%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Dividend
Div	871,477	825,383	825,383	641,819	641,819	594,952	594,952	28.88%
YoY %	5.58%	0.00%	28.60%	0.00%	7.88%	0.00%	-	-
Horiz. %	146.48%	138.73%	138.73%	107.88%	107.88%	100.00%	100.00%	-
Div Payout %	106.42%	184.68%	183.28%	254.08%	175.77%	62.39%	82.59%	-
YoY %	-42.38%	0.76%	-27.87%	44.55%	181.73%	-24.46%	-	-
Horiz. %	128.85%	223.61%	221.92%	307.64%	212.82%	75.54%	100.00%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Equity
Net Worth	17,981,034	17,886,786	17,703,304	17,422,646	17,605,481	15,771,218	16,134,201	7.47%
YoY %	0.53%	1.04%	1.61%	-1.04%	11.63%	-2.25%	-	-
Horiz. %	111.45%	110.86%	109.73%	107.99%	109.12%	97.75%	100.00%	-
NOSH	9,174,986	9,172,710	9,172,710	9,172,550	9,169,541	9,169,510	9,169,041	0.04%
YoY %	0.02%	0.00%	0.00%	0.03%	0.00%	0.01%	-	-
Horiz. %	100.06%	100.04%	100.04%	100.04%	100.01%	100.01%	100.00%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Ratio Analysis
NP Margin	4.93%	2.64%	2.70%	1.71%	2.58%	5.89%	4.96%	-
YoY %	86.74%	-2.22%	57.89%	-33.72%	-56.20%	18.75%	-	-
Horiz. %	99.40%	53.23%	54.44%	34.48%	52.02%	118.75%	100.00%	-
ROE	4.55%	2.50%	2.54%	1.45%	2.07%	6.05%	4.46%	-
YoY %	82.00%	-1.57%	75.17%	-29.95%	-65.79%	35.65%	-	-
Horiz. %	102.02%	56.05%	56.95%	32.51%	46.41%	135.65%	100.00%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Per Share
RPS	282.33	275.38	270.68	264.24	263.95	264.01	265.18	4.25%
YoY %	2.52%	1.74%	2.44%	0.11%	-0.02%	-0.44%	-	-
Horiz. %	106.47%	103.85%	102.07%	99.65%	99.54%	99.56%	100.00%	-
EPS	8.93	4.87	4.91	2.75	3.98	10.40	7.86	8.85%
YoY %	83.37%	-0.81%	78.55%	-30.90%	-61.73%	32.32%	-	-
Horiz. %	113.61%	61.96%	62.47%	34.99%	50.64%	132.32%	100.00%	-
DPS	9.50	9.00	9.00	7.00	7.00	6.50	6.50	28.69%
YoY %	5.56%	0.00%	28.57%	0.00%	7.69%	0.00%	-	-
Horiz. %	146.15%	138.46%	138.46%	107.69%	107.69%	100.00%	100.00%	-
NAPS	1.96	1.95	1.93	1.90	1.92	1.72	1.76	7.41%
YoY %	0.51%	1.04%	1.58%	-1.04%	11.63%	-2.27%	-	-
Horiz. %	111.36%	110.80%	109.66%	107.95%	109.09%	97.73%	100.00%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Adjusted Per Share Value based on latest NOSH - 9,172,550
RPS	282.08	275.10	270.40	263.89	263.60	263.64	264.75	4.30%
YoY %	2.54%	1.74%	2.47%	0.11%	-0.02%	-0.42%	-	-
Horiz. %	106.55%	103.91%	102.13%	99.68%	99.57%	99.58%	100.00%	-
EPS	8.92	4.87	4.90	2.75	3.98	10.39	7.85	8.86%
YoY %	83.16%	-0.61%	78.18%	-30.90%	-61.69%	32.36%	-	-
Horiz. %	113.63%	62.04%	62.42%	35.03%	50.70%	132.36%	100.00%	-
DPS	9.49	8.99	8.99	6.99	6.99	6.48	6.48	28.87%
YoY %	5.56%	0.00%	28.61%	0.00%	7.87%	0.00%	-	-
Horiz. %	146.45%	138.73%	138.73%	107.87%	107.87%	100.00%	100.00%	-
NAPS	1.9583	1.948	1.9281	1.8975	1.9174	1.7176	1.7572	7.46%
YoY %	0.53%	1.03%	1.61%	-1.04%	11.63%	-2.25%	-	-
Horiz. %	111.44%	110.86%	109.73%	107.98%	109.12%	97.75%	100.00%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	-
Price	4.16	3.91	3.74	3.65	3.74	2.95	3.55	-
P/RPS	1.47	1.42	1.38	1.38	1.42	1.12	1.34	6.34%
YoY %	3.52%	2.90%	0.00%	-2.82%	26.79%	-16.42%	-	-
Horiz. %	109.70%	105.97%	102.99%	102.99%	105.97%	83.58%	100.00%	-
P/EPS	46.60	80.25	76.18	132.50	93.92	28.36	45.18	2.07%
YoY %	-41.93%	5.34%	-42.51%	41.08%	231.17%	-37.23%	-	-
Horiz. %	103.14%	177.62%	168.61%	293.27%	207.88%	62.77%	100.00%	-
EY	2.15	1.25	1.31	0.75	1.06	3.53	2.21	-1.81%
YoY %	72.00%	-4.58%	74.67%	-29.25%	-69.97%	59.73%	-	-
Horiz. %	97.29%	56.56%	59.28%	33.94%	47.96%	159.73%	100.00%	-
DY	2.28	2.30	2.41	1.92	1.87	2.20	1.83	15.73%
YoY %	-0.87%	-4.56%	25.52%	2.67%	-15.00%	20.22%	-	-
Horiz. %	124.59%	125.68%	131.69%	104.92%	102.19%	120.22%	100.00%	-
P/NAPS	2.12	2.01	1.94	1.92	1.95	1.72	2.02	3.26%
YoY %	5.47%	3.61%	1.04%	-1.54%	13.37%	-14.85%	-	-
Horiz. %	104.95%	99.50%	96.04%	95.05%	96.53%	85.15%	100.00%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Price Multiplier on Announcement Date
Date	22/02/22	26/11/21	27/08/21	25/05/21	25/02/21	27/11/20	27/08/20	-
Price	3.92	3.90	4.04	3.50	3.57	3.73	3.13	-
P/RPS	1.39	1.42	1.49	1.32	1.35	1.41	1.18	11.50%
YoY %	-2.11%	-4.70%	12.88%	-2.22%	-4.26%	19.49%	-	-
Horiz. %	117.80%	120.34%	126.27%	111.86%	114.41%	119.49%	100.00%	-
P/EPS	43.92	80.05	82.29	127.05	89.65	35.86	39.83	6.71%
YoY %	-45.13%	-2.72%	-35.23%	41.72%	150.00%	-9.97%	-	-
Horiz. %	110.27%	200.98%	206.60%	318.98%	225.08%	90.03%	100.00%	-
EY	2.28	1.25	1.22	0.79	1.12	2.79	2.51	-6.18%
YoY %	82.40%	2.46%	54.43%	-29.46%	-59.86%	11.16%	-	-
Horiz. %	90.84%	49.80%	48.61%	31.47%	44.62%	111.16%	100.00%	-
DY	2.42	2.31	2.23	2.00	1.96	1.74	2.08	10.58%
YoY %	4.76%	3.59%	11.50%	2.04%	12.64%	-16.35%	-	-
Horiz. %	116.35%	111.06%	107.21%	96.15%	94.23%	83.65%	100.00%	-
P/NAPS	2.00	2.00	2.09	1.84	1.86	2.17	1.78	8.05%
YoY %	0.00%	-4.31%	13.59%	-1.08%	-14.29%	21.91%	-	-
Horiz. %	112.36%	112.36%	117.42%	103.37%	104.49%	121.91%	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 - 31 May 2024

MQ Trader

MQ Trading Signals

2024-05-31 16:50:00

OBV

10 Mins

SELL

2024-05-31 16:50:00

EMA 5

5 Mins

SELL

2024-05-31 16:50:00

OBV

5 Mins

SELL

2024-05-31 16:50:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-31 16:20:00

EMA 5

10 Mins

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 >

PBBANK

PUBLIC BANK BHD

1000

GENTING

GENTING BHD

385

MPI

MALAYSIAN PACIFIC INDUSTRIES

277

HLIND

HONG LEONG INDUSTRIES BHD

251

NOTION

NOTION VTEC BHD

249

GENM

GENTING MALAYSIA BERHAD

242

YTLPOWR

YTL POWER INTERNATIONAL BHD

233

PTRANS

PERAK TRANSIT BERHAD

229

MYEG

MY E.G. SERVICES BHD

218

JTIASA

JAYA TIASA HOLDINGS BHD

199

Daily Stocks

HSI-CV7

0.135

-0.015

317,584,100

HSI-HUT

0.155

+0.02

189,186,500

MYEG

1.10

+0.04

138,808,200

DSONIC

0.485

-0.03

99,532,900

CIMB

6.84

0.00

76,896,400

MAHSING

1.50

-0.21

74,108,800

EWINT

0.38

-0.035

73,798,000

VELESTO

0.265

-0.01

73,093,900

JCY

0.525

0.00

67,048,800

PBBANK

4.10

+0.02

66,553,000

More active Stocks

CARLSBG

19.80

+0.60

336,200

BAT

8.90

+0.46

346,900

PETDAG

19.80

+0.38

4,532,900

ALLIANZ

22.30

+0.36

23,600

GASMSIA

3.69

+0.20

1,234,900

TIMECOM

5.28

+0.18

2,278,500

HSI-HWP

0.76

+0.18

37,000

BIPORT

6.40

+0.15

300

PANAMY

20.20

+0.14

218,500

PTT

2.30

+0.12

2,198,900

More gainer Stocks

MPI

37.10

-1.64

319,100

KLK

20.86

-0.60

8,941,600

HLFG

17.02

-0.48

602,300

BLDPLNT

10.60

-0.38

4,500

GCB

4.07

-0.23

5,489,200

VITROX

7.58

-0.22

440,200

MAHSING

1.50

-0.21

74,108,800

YTL

3.59

-0.19

57,686,500

ORIENT

6.97

-0.18

1,220,900

YTLPOWR

4.91

-0.16

34,657,400

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