[AXIATA] YoY Annualized Quarter Result on 30-Sep-2022 [#3]

Stock

[AXIATA] AXIATA GROUP BERHAD

Announcement Date

25-Nov-2022

Admission Sponsor

Sponsor

Financial Year

31-Dec-2022

Quarter

30-Sep-2022 [#3]

Profit Trend

QoQ- 9.94%

YoY- -128.7%

Quarter Report

3Q22 Unaudited Financial Results.pdf

Latest QR

Upcoming QR

AXIATA's Result

AXIATA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Annualized Quarter Result
Revenue	21,906,260	27,246,034	25,329,394	23,920,873	24,421,740	23,491,714	24,188,408	-1.63%
YoY %	-19.60%	7.57%	5.89%	-2.05%	3.96%	-2.88%	-	-
Horiz. %	90.57%	112.64%	104.72%	98.89%	100.96%	97.12%	100.00%	-
PBT	609,484	1,078,070	2,166,461	2,273,302	2,863,706	-3,513,192	2,034,205	-18.19%
YoY %	-43.47%	-50.24%	-4.70%	-20.62%	181.51%	-272.71%	-	-
Horiz. %	29.96%	53.00%	106.50%	111.75%	140.78%	-172.71%	100.00%	-
Tax	-2,602,474	-1,116,767	-745,956	-910,032	-1,105,293	-788,817	-620,629	26.97%
YoY %	-133.04%	-49.71%	18.03%	17.67%	-40.12%	-27.10%	-	-
Horiz. %	419.33%	179.94%	120.19%	146.63%	178.09%	127.10%	100.00%	-
NP	-1,992,990	-38,697	1,420,505	1,363,270	1,758,413	-4,302,009	1,413,576	-
YoY %	-5,050.24%	-102.72%	4.20%	-22.47%	140.87%	-404.34%	-	-
Horiz. %	-140.99%	-2.74%	100.49%	96.44%	124.39%	-304.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-1,733,036	-269,006	937,166	828,153	1,377,132	-4,496,866	1,179,673	-
YoY %	-544.24%	-128.70%	13.16%	-39.86%	130.62%	-481.20%	-	-
Horiz. %	-146.91%	-22.80%	79.44%	70.20%	116.74%	-381.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	427.00%	103.59%	34.43%	40.03%	38.60%	-	30.51%	-
YoY %	312.20%	200.87%	-13.99%	3.70%	0.00%	-	-	-
Horiz. %	1,399.54%	339.53%	112.85%	131.20%	126.52%	-	100.00%	-
Total Cost	23,899,250	27,284,731	23,908,889	22,557,602	22,663,326	27,793,723	22,774,832	0.80%
YoY %	-12.41%	14.12%	5.99%	-0.47%	-18.46%	22.04%	-	-
Horiz. %	104.94%	119.80%	104.98%	99.05%	99.51%	122.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	22,488,535	16,610,152	17,886,786	15,771,218	16,614,154	19,128,370	24,934,004	-1.70%
YoY %	35.39%	-7.14%	13.41%	-5.07%	-13.14%	-23.28%	-	-
Horiz. %	90.19%	66.62%	71.74%	63.25%	66.63%	76.72%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Dividend
Div	611,932	611,791	489,211	244,515	608,577	604,371	595,794	0.44%
YoY %	0.02%	25.06%	100.07%	-59.82%	0.70%	1.44%	-	-
Horiz. %	102.71%	102.68%	82.11%	41.04%	102.15%	101.44%	100.00%	-
Div Payout %	0.00%	0.00%	52.20%	29.53%	44.19%	0.00%	50.51%	-
YoY %	0.00%	0.00%	76.77%	-33.17%	0.00%	0.00%	-	-
Horiz. %	0.00%	0.00%	103.35%	58.46%	87.49%	0.00%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Equity
Net Worth	22,488,535	16,610,152	17,886,786	15,771,218	16,614,154	19,128,370	24,934,004	-1.70%
YoY %	35.39%	-7.14%	13.41%	-5.07%	-13.14%	-23.28%	-	-
Horiz. %	90.19%	66.62%	71.74%	63.25%	66.63%	76.72%	100.00%	-
NOSH	9,179,084	9,177,028	9,172,710	9,169,510	9,128,673	9,069,720	8,936,919	0.44%
YoY %	0.02%	0.05%	0.03%	0.45%	0.65%	1.49%	-	-
Horiz. %	102.71%	102.69%	102.64%	102.60%	102.15%	101.49%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Ratio Analysis
NP Margin	-9.10%	-0.14%	5.61%	5.70%	7.20%	-18.31%	5.84%	-
YoY %	-6,400.00%	-102.50%	-1.58%	-20.83%	139.32%	-413.53%	-	-
Horiz. %	-155.82%	-2.40%	96.06%	97.60%	123.29%	-313.53%	100.00%	-
ROE	-7.71%	-1.62%	5.24%	5.25%	8.29%	-23.51%	4.73%	-
YoY %	-375.93%	-130.92%	-0.19%	-36.67%	135.26%	-597.04%	-	-
Horiz. %	-163.00%	-34.25%	110.78%	110.99%	175.26%	-497.04%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Per Share
RPS	238.66	296.90	276.14	260.88	267.53	259.13	270.66	-2.07%
YoY %	-19.62%	7.52%	5.85%	-2.49%	3.24%	-4.26%	-	-
Horiz. %	88.18%	109.69%	102.02%	96.39%	98.84%	95.74%	100.00%	-
EPS	-18.93	-2.93	10.27	9.07	15.07	-49.60	13.20	-
YoY %	-546.08%	-128.53%	13.23%	-39.81%	130.38%	-475.76%	-	-
Horiz. %	-143.41%	-22.20%	77.80%	68.71%	114.17%	-375.76%	100.00%	-
DPS	6.67	6.67	5.33	2.67	6.67	6.67	6.67	0.00%
YoY %	0.00%	25.14%	99.63%	-59.97%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	79.91%	40.03%	100.00%	100.00%	100.00%	-
NAPS	2.45	1.81	1.95	1.72	1.82	2.11	2.79	-2.14%
YoY %	35.36%	-7.18%	13.37%	-5.49%	-13.74%	-24.37%	-	-
Horiz. %	87.81%	64.87%	69.89%	61.65%	65.23%	75.63%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Adjusted Per Share Value based on latest NOSH - 9,177,028
RPS	238.56	296.71	275.84	260.50	265.95	255.82	263.41	-1.63%
YoY %	-19.60%	7.57%	5.89%	-2.05%	3.96%	-2.88%	-	-
Horiz. %	90.57%	112.64%	104.72%	98.90%	100.96%	97.12%	100.00%	-
EPS	-18.87	-2.93	10.21	9.02	15.00	-48.97	12.85	-
YoY %	-544.03%	-128.70%	13.19%	-39.87%	130.63%	-481.09%	-	-
Horiz. %	-146.85%	-22.80%	79.46%	70.19%	116.73%	-381.09%	100.00%	-
DPS	6.66	6.66	5.33	2.66	6.63	6.58	6.49	0.43%
YoY %	0.00%	24.95%	100.38%	-59.88%	0.76%	1.39%	-	-
Horiz. %	102.62%	102.62%	82.13%	40.99%	102.16%	101.39%	100.00%	-
NAPS	2.449	1.8088	1.9479	1.7175	1.8093	2.0831	2.7153	-1.70%
YoY %	35.39%	-7.14%	13.41%	-5.07%	-13.14%	-23.28%	-	-
Horiz. %	90.19%	66.62%	71.74%	63.25%	66.63%	76.72%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/23	30/09/22	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	-
Price	2.49	2.62	3.91	2.95	4.30	4.56	5.24	-
P/RPS	1.04	0.88	1.42	1.13	1.61	1.76	1.94	-9.86%
YoY %	18.18%	-38.03%	25.66%	-29.81%	-8.52%	-9.28%	-	-
Horiz. %	53.61%	45.36%	73.20%	58.25%	82.99%	90.72%	100.00%	-
P/EPS	-13.19	-89.38	38.27	32.66	28.50	-9.19	39.70	-
YoY %	85.24%	-333.55%	17.18%	14.60%	410.12%	-123.15%	-	-
Horiz. %	-33.22%	-225.14%	96.40%	82.27%	71.79%	-23.15%	100.00%	-
EY	-7.58	-1.12	2.61	3.06	3.51	-10.88	2.52	-
YoY %	-576.79%	-142.91%	-14.71%	-12.82%	132.26%	-531.75%	-	-
Horiz. %	-300.79%	-44.44%	103.57%	121.43%	139.29%	-431.75%	100.00%	-
DY	2.68	2.54	1.36	0.90	1.55	1.46	1.27	13.24%
YoY %	5.51%	86.76%	51.11%	-41.94%	6.16%	14.96%	-	-
Horiz. %	211.02%	200.00%	107.09%	70.87%	122.05%	114.96%	100.00%	-
P/NAPS	1.02	1.45	2.01	1.72	2.36	2.16	1.88	-9.68%
YoY %	-29.66%	-27.86%	16.86%	-27.12%	9.26%	14.89%	-	-
Horiz. %	54.26%	77.13%	106.91%	91.49%	125.53%	114.89%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Price Multiplier on Announcement Date
Date	29/11/23	25/11/22	26/11/21	27/11/20	28/11/19	23/11/18	23/11/17	-
Price	2.30	3.03	3.90	3.69	4.26	3.41	5.29	-
P/RPS	0.96	1.02	1.41	1.41	1.59	1.32	1.95	-11.13%
YoY %	-5.88%	-27.66%	0.00%	-11.32%	20.45%	-32.31%	-	-
Horiz. %	49.23%	52.31%	72.31%	72.31%	81.54%	67.69%	100.00%	-
P/EPS	-12.18	-103.37	38.17	40.86	28.24	-6.87	40.08	-
YoY %	88.22%	-370.81%	-6.58%	44.69%	511.06%	-117.14%	-	-
Horiz. %	-30.39%	-257.91%	95.23%	101.95%	70.46%	-17.14%	100.00%	-
EY	-8.21	-0.97	2.62	2.45	3.54	-14.55	2.50	-
YoY %	-746.39%	-137.02%	6.94%	-30.79%	124.33%	-682.00%	-	-
Horiz. %	-328.40%	-38.80%	104.80%	98.00%	141.60%	-582.00%	100.00%	-
DY	2.90	2.20	1.37	0.72	1.56	1.96	1.26	14.89%
YoY %	31.82%	60.58%	90.28%	-53.85%	-20.41%	55.56%	-	-
Horiz. %	230.16%	174.60%	108.73%	57.14%	123.81%	155.56%	100.00%	-
P/NAPS	0.94	1.67	2.00	2.15	2.34	1.62	1.90	-11.06%
YoY %	-43.71%	-16.50%	-6.98%	-8.12%	44.44%	-14.74%	-	-
Horiz. %	49.47%	87.89%	105.26%	113.16%	123.16%	85.26%	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