[AXIATA] QoQ TTM Result on 31-Mar-2023 [#1]

Stock

[AXIATA] AXIATA GROUP BERHAD

Announcement Date

25-May-2023

Admission Sponsor

Sponsor

Financial Year

31-Dec-2023

Quarter

31-Mar-2023 [#1]

Profit Trend

QoQ- 1.2%

YoY- 1311.04%

Quarter Report

1Q23 Unaudited Financial Results-1.pdf

Latest QR

Upcoming QR

AXIATA's Result

AXIATA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
TTM Result
Revenue	22,862,514	22,903,850	24,468,471	25,178,202	26,269,437	27,338,140	26,620,785	-9.62%
YoY %	-0.18%	-6.39%	-2.82%	-4.15%	-3.91%	2.69%	-	-
Horiz. %	85.88%	86.04%	91.91%	94.58%	98.68%	102.69%	100.00%	-
PBT	-295,345	-4,479,750	-4,454,779	-2,963,395	-2,979,210	1,357,324	1,747,024	-
YoY %	93.41%	-0.56%	-50.33%	0.53%	-319.49%	-22.31%	-	-
Horiz. %	-16.91%	-256.42%	-254.99%	-169.63%	-170.53%	77.69%	100.00%	-
Tax	-2,161,812	13,047,362	13,930,870	13,147,952	13,012,542	-1,174,845	-1,095,043	57.17%
YoY %	-116.57%	-6.34%	5.95%	1.04%	1,207.60%	-7.29%	-	-
Horiz. %	197.42%	-1,191.49%	-1,272.18%	-1,200.68%	-1,188.31%	107.29%	100.00%	-
NP	-2,457,157	8,567,612	9,476,091	10,184,557	10,033,332	182,479	651,981	-
YoY %	-128.68%	-9.59%	-6.96%	1.51%	5,398.35%	-72.01%	-	-
Horiz. %	-376.88%	1,314.09%	1,453.43%	1,562.09%	1,538.90%	27.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-1,994,798	8,667,615	9,412,626	9,882,460	9,765,636	-85,730	316,231	-
YoY %	-123.01%	-7.92%	-4.75%	1.20%	11,491.15%	-127.11%	-	-
Horiz. %	-630.80%	2,740.91%	2,976.50%	3,125.08%	3,088.13%	-27.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	-	-	-	86.56%	62.68%	-
YoY %	-	-	-	-	-	38.10%	-	-
Horiz. %	-	-	-	-	-	138.10%	100.00%	-
Total Cost	25,319,671	14,336,238	14,992,380	14,993,645	16,236,105	27,155,661	25,968,804	-1.66%
YoY %	76.61%	-4.38%	-0.01%	-7.65%	-40.21%	4.57%	-	-
Horiz. %	97.50%	55.21%	57.73%	57.74%	62.52%	104.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	22,029,803	22,488,535	24,140,644	23,953,631	23,865,383	16,610,152	16,610,015	20.65%
YoY %	-2.04%	-6.84%	0.78%	0.37%	43.68%	0.00%	-	-
Horiz. %	132.63%	135.39%	145.34%	144.21%	143.68%	100.00%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Dividend
Div	917,901	917,897	1,376,741	917,793	917,793	963,413	504,569	48.85%
YoY %	0.00%	-33.33%	50.01%	0.00%	-4.74%	90.94%	-	-
Horiz. %	181.92%	181.92%	272.85%	181.90%	181.90%	190.94%	100.00%	-
Div Payout %	0.00%	10.59%	14.63%	9.29%	9.40%	0.00%	159.56%	-
YoY %	0.00%	-27.61%	57.48%	-1.17%	0.00%	0.00%	-	-
Horiz. %	0.00%	6.64%	9.17%	5.82%	5.89%	0.00%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Equity
Net Worth	22,029,803	22,488,535	24,140,644	23,953,631	23,865,383	16,610,152	16,610,015	20.65%
YoY %	-2.04%	-6.84%	0.78%	0.37%	43.68%	0.00%	-	-
Horiz. %	132.63%	135.39%	145.34%	144.21%	143.68%	100.00%	100.00%	-
NOSH	9,179,084	9,179,084	9,178,951	9,178,951	9,179,084	9,177,028	9,176,804	0.01%
YoY %	0.00%	0.00%	0.00%	-0.00%	0.02%	0.00%	-	-
Horiz. %	100.02%	100.02%	100.02%	100.02%	100.02%	100.00%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Ratio Analysis
NP Margin	-10.75%	37.41%	38.73%	40.45%	38.19%	0.67%	2.45%	-
YoY %	-128.74%	-3.41%	-4.25%	5.92%	5,600.00%	-72.65%	-	-
Horiz. %	-438.78%	1,526.94%	1,580.82%	1,651.02%	1,558.78%	27.35%	100.00%	-
ROE	-9.05%	38.54%	38.99%	41.26%	40.92%	-0.52%	1.90%	-
YoY %	-123.48%	-1.15%	-5.50%	0.83%	7,969.23%	-127.37%	-	-
Horiz. %	-476.32%	2,028.42%	2,052.11%	2,171.58%	2,153.68%	-27.37%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Per Share
RPS	249.07	249.52	266.57	274.34	286.19	297.90	290.09	-9.63%
YoY %	-0.18%	-6.40%	-2.83%	-4.14%	-3.93%	2.69%	-	-
Horiz. %	85.86%	86.01%	91.89%	94.57%	98.66%	102.69%	100.00%	-
EPS	-21.73	94.43	102.55	107.68	106.39	-0.93	3.45	-
YoY %	-123.01%	-7.92%	-4.76%	1.21%	11,539.78%	-126.96%	-	-
Horiz. %	-629.86%	2,737.10%	2,972.46%	3,121.16%	3,083.77%	-26.96%	100.00%	-
DPS	10.00	10.00	15.00	10.00	10.00	10.50	5.50	48.80%
YoY %	0.00%	-33.33%	50.00%	0.00%	-4.76%	90.91%	-	-
Horiz. %	181.82%	181.82%	272.73%	181.82%	181.82%	190.91%	100.00%	-
NAPS	2.40	2.45	2.63	2.61	2.60	1.81	1.81	20.63%
YoY %	-2.04%	-6.84%	0.77%	0.38%	43.65%	0.00%	-	-
Horiz. %	132.60%	135.36%	145.30%	144.20%	143.65%	100.00%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Adjusted Per Share Value based on latest NOSH - 9,178,951
RPS	248.99	249.45	266.49	274.22	286.10	297.74	289.93	-9.62%
YoY %	-0.18%	-6.39%	-2.82%	-4.15%	-3.91%	2.69%	-	-
Horiz. %	85.88%	86.04%	91.92%	94.58%	98.68%	102.69%	100.00%	-
EPS	-21.73	94.40	102.51	107.63	106.36	-0.93	3.44	-
YoY %	-123.02%	-7.91%	-4.76%	1.19%	11,536.56%	-127.03%	-	-
Horiz. %	-631.69%	2,744.19%	2,979.94%	3,128.78%	3,091.86%	-27.03%	100.00%	-
DPS	10.00	10.00	14.99	10.00	10.00	10.49	5.50	48.80%
YoY %	0.00%	-33.29%	49.90%	0.00%	-4.67%	90.73%	-	-
Horiz. %	181.82%	181.82%	272.55%	181.82%	181.82%	190.73%	100.00%	-
NAPS	2.3993	2.4492	2.6292	2.6088	2.5992	1.809	1.809	20.65%
YoY %	-2.04%	-6.85%	0.78%	0.37%	43.68%	0.00%	-	-
Horiz. %	132.63%	135.39%	145.34%	144.21%	143.68%	100.00%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/23	29/09/23	30/06/23	31/03/23	30/12/22	30/09/22	30/06/22	-
Price	2.38	2.49	2.65	3.01	3.09	2.62	2.83	-
P/RPS	0.96	1.00	0.99	1.10	1.08	0.88	0.98	-1.36%
YoY %	-4.00%	1.01%	-10.00%	1.85%	22.73%	-10.20%	-	-
Horiz. %	97.96%	102.04%	101.02%	112.24%	110.20%	89.80%	100.00%	-
P/EPS	-10.95	2.64	2.58	2.80	2.90	-280.46	82.12	-
YoY %	-514.77%	2.33%	-7.86%	-3.45%	101.03%	-441.52%	-	-
Horiz. %	-13.33%	3.21%	3.14%	3.41%	3.53%	-341.52%	100.00%	-
EY	-9.13	37.92	38.70	35.77	34.43	-0.36	1.22	-
YoY %	-124.08%	-2.02%	8.19%	3.89%	9,663.89%	-129.51%	-	-
Horiz. %	-748.36%	3,108.20%	3,172.13%	2,931.97%	2,822.13%	-29.51%	100.00%	-
DY	4.20	4.02	5.66	3.32	3.24	4.01	1.94	67.11%
YoY %	4.48%	-28.98%	70.48%	2.47%	-19.20%	106.70%	-	-
Horiz. %	216.49%	207.22%	291.75%	171.13%	167.01%	206.70%	100.00%	-
P/NAPS	0.99	1.02	1.01	1.15	1.19	1.45	1.56	-26.09%
YoY %	-2.94%	0.99%	-12.17%	-3.36%	-17.93%	-7.05%	-	-
Horiz. %	63.46%	65.38%	64.74%	73.72%	76.28%	92.95%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Price Multiplier on Announcement Date
Date	22/02/24	29/11/23	29/08/23	25/05/23	23/02/23	25/11/22	26/08/22	-
Price	2.76	2.30	2.58	2.96	3.15	3.03	3.03	-
P/RPS	1.11	0.92	0.97	1.08	1.10	1.02	1.04	4.42%
YoY %	20.65%	-5.15%	-10.19%	-1.82%	7.84%	-1.92%	-	-
Horiz. %	106.73%	88.46%	93.27%	103.85%	105.77%	98.08%	100.00%	-
P/EPS	-12.70	2.44	2.52	2.75	2.96	-324.34	87.93	-
YoY %	-620.49%	-3.17%	-8.36%	-7.09%	100.91%	-468.86%	-	-
Horiz. %	-14.44%	2.77%	2.87%	3.13%	3.37%	-368.86%	100.00%	-
EY	-7.87	41.06	39.75	36.38	33.77	-0.31	1.14	-
YoY %	-119.17%	3.30%	9.26%	7.73%	10,993.55%	-127.19%	-	-
Horiz. %	-690.35%	3,601.75%	3,486.84%	3,191.23%	2,962.28%	-27.19%	100.00%	-
DY	3.62	4.35	5.81	3.38	3.17	3.47	1.82	57.96%
YoY %	-16.78%	-25.13%	71.89%	6.62%	-8.65%	90.66%	-	-
Horiz. %	198.90%	239.01%	319.23%	185.71%	174.18%	190.66%	100.00%	-
P/NAPS	1.15	0.94	0.98	1.13	1.21	1.67	1.67	-21.96%
YoY %	22.34%	-4.08%	-13.27%	-6.61%	-27.54%	0.00%	-	-
Horiz. %	68.86%	56.29%	58.68%	67.66%	72.46%	100.00%	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

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

MQ Market Updates - 06 May 2024

MQ Trader

MQ Trading Signals

2024-05-06 16:50:00

TURTLE SYSTEM 20

10 Mins

BUY

2024-05-06 16:50:00

ADX

5 Mins

BUY

2024-05-06 16:50:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-05-06 16:50:00

TURTLE SYSTEM 55

5 Mins

BUY

2024-05-06 16:40:00

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 >

TASCO

TASCO BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

319

PTRANS

PERAK TRANSIT BERHAD

316

HLIND

HONG LEONG INDUSTRIES BHD

307

YTLPOWR

YTL POWER INTERNATIONAL BHD

270

MYEG

MY E.G. SERVICES BHD

199

SNS

SNS NETWORK TECHNOLOGY BERHAD

187

YTL

YTL CORPORATION BHD

179

PBBANK

PUBLIC BANK BHD

164

DNEX

DAGANG NEXCHANGE BERHAD

159

Daily Stocks

HSI-CXG

0.18

+0.01

275,023,500

SNS

0.47

+0.075

206,734,600

HSI-HUT

0.205

-0.025

187,309,600

INIX-OR

0.02

0.00

141,839,900

ICONIC-WA

0.045

+0.005

137,608,500

INGENIEU

0.11

-0.005

126,000,200

FINTEC

0.005

0.00

119,418,400

SENDAI

0.46

+0.07

96,592,500

DNEX

0.415

+0.015

87,811,600

ICONIC

0.115

+0.01

87,592,400

More active Stocks

SAM

5.54

+0.38

3,967,100

HSI-CVU

1.81

+0.36

100,000

NIKKEI-CF

1.60

+0.30

5,500

DLADY

34.50

+0.28

36,600

CHGP

2.41

+0.25

1,756,500

F&N

32.24

+0.24

147,700

PBA

2.16

+0.20

4,198,100

VSTECS

2.73

+0.20

2,274,700

HUMEIND-LA

4.38

+0.20

48,500

MFCB

4.79

+0.17

630,900

More gainer Stocks

NESTLE

128.00

-0.30

7,300

AJI

20.04

-0.26

549,500

PETDAG

21.66

-0.20

109,200

ORIENT

6.97

-0.18

1,220,900

LPI

12.20

-0.18

47,400

TAANN

3.93

-0.16

1,051,500

KUAISHO-C17

0.08

-0.12

58,800

WELLS

0.675

-0.10

5,391,100

GTRONIC-C32

0.055

-0.095

53,000

NIKKEI-HC

0.66

-0.095

35,000

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