[AXIATA] YoY Annualized Quarter Result on 31-Dec-2020 [#4]

Stock

[AXIATA] AXIATA GROUP BERHAD

Announcement Date

25-Feb-2021

Admission Sponsor

Sponsor

Financial Year

31-Dec-2020

Quarter

31-Dec-2020 [#4]

Profit Trend

QoQ- -55.91%

YoY- -74.95%

Quarter Report

4Q20 Unaudited Financial Results.pdf

Latest QR

Upcoming QR

AXIATA's Result

AXIATA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Annualized Quarter Result
Revenue	22,002,269	21,725,735	25,900,661	24,203,171	24,583,312	23,885,781	24,402,401	-1.71%
YoY %	1.27%	-16.12%	7.01%	-1.55%	2.92%	-2.12%	-	-
Horiz. %	90.16%	89.03%	106.14%	99.18%	100.74%	97.88%	100.00%	-
PBT	793,365	-4,248,292	2,173,618	1,171,117	2,872,201	-4,345,688	1,936,231	-13.81%
YoY %	118.67%	-295.45%	85.60%	-59.23%	166.09%	-324.44%	-	-
Horiz. %	40.97%	-219.41%	112.26%	60.48%	148.34%	-224.44%	100.00%	-
Tax	-3,250,523	14,281,623	-896,737	-547,072	-1,057,105	-901,552	-773,749	27.01%
YoY %	-122.76%	1,692.62%	-63.92%	48.25%	-17.25%	-16.52%	-	-
Horiz. %	420.10%	-1,845.77%	115.90%	70.70%	136.62%	116.52%	100.00%	-
NP	-2,457,158	10,033,331	1,276,881	624,045	1,815,096	-5,247,240	1,162,482	-
YoY %	-124.49%	685.77%	104.61%	-65.62%	134.59%	-551.38%	-	-
Horiz. %	-211.37%	863.10%	109.84%	53.68%	156.14%	-451.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-1,994,800	9,765,635	818,900	365,155	1,457,550	-5,034,573	909,480	-
YoY %	-120.43%	1,092.53%	124.26%	-74.95%	128.95%	-653.57%	-	-
Horiz. %	-219.33%	1,073.76%	90.04%	40.15%	160.26%	-553.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	409.71%	-	41.26%	46.71%	36.80%	-	39.96%	-
YoY %	0.00%	-	-11.67%	26.93%	0.00%	-	-	-
Horiz. %	1,025.30%	-	103.25%	116.89%	92.09%	-	100.00%	-
Total Cost	24,459,427	11,692,404	24,623,780	23,579,126	22,768,216	29,133,021	23,239,919	0.85%
YoY %	109.19%	-52.52%	4.43%	3.56%	-21.85%	25.36%	-	-
Horiz. %	105.25%	50.31%	105.95%	101.46%	97.97%	125.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	22,029,803	23,865,383	17,981,034	17,605,481	16,189,980	17,542,688	24,641,894	-1.84%
YoY %	-7.69%	32.73%	2.13%	8.74%	-7.71%	-28.81%	-	-
Horiz. %	89.40%	96.85%	72.97%	71.45%	65.70%	71.19%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Dividend
Div	917,908	1,285,059	871,529	641,866	868,953	863,500	767,238	3.03%
YoY %	-28.57%	47.45%	35.78%	-26.13%	0.63%	12.55%	-	-
Horiz. %	119.64%	167.49%	113.59%	83.66%	113.26%	112.55%	100.00%	-
Div Payout %	0.00%	13.16%	106.43%	175.78%	59.62%	0.00%	84.36%	-
YoY %	0.00%	-87.64%	-39.45%	194.83%	0.00%	0.00%	-	-
Horiz. %	0.00%	15.60%	126.16%	208.37%	70.67%	0.00%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Equity
Net Worth	22,029,803	23,865,383	17,981,034	17,605,481	16,189,980	17,542,688	24,641,894	-1.84%
YoY %	-7.69%	32.73%	2.13%	8.74%	-7.71%	-28.81%	-	-
Horiz. %	89.40%	96.85%	72.97%	71.45%	65.70%	71.19%	100.00%	-
NOSH	9,179,084	9,179,084	9,174,986	9,169,541	9,163,573	9,071,017	9,047,951	0.23%
YoY %	0.00%	0.04%	0.06%	0.07%	1.02%	0.25%	-	-
Horiz. %	101.45%	101.45%	101.40%	101.34%	101.28%	100.25%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Ratio Analysis
NP Margin	-11.17%	46.18%	4.93%	2.58%	7.38%	-21.97%	4.76%	-
YoY %	-124.19%	836.71%	91.09%	-65.04%	133.59%	-561.55%	-	-
Horiz. %	-234.66%	970.17%	103.57%	54.20%	155.04%	-461.55%	100.00%	-
ROE	-9.06%	40.92%	4.55%	2.07%	9.00%	-28.70%	3.69%	-
YoY %	-122.14%	799.34%	119.81%	-77.00%	131.36%	-877.78%	-	-
Horiz. %	-245.53%	1,108.94%	123.31%	56.10%	243.90%	-777.78%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Per Share
RPS	239.70	236.69	282.33	263.95	268.76	262.79	270.35	-1.98%
YoY %	1.27%	-16.17%	6.96%	-1.79%	2.27%	-2.80%	-	-
Horiz. %	88.66%	87.55%	104.43%	97.63%	99.41%	97.20%	100.00%	-
EPS	-21.70	106.40	8.90	4.00	16.00	-55.60	10.10	-
YoY %	-120.39%	1,095.51%	122.50%	-75.00%	128.78%	-650.50%	-	-
Horiz. %	-214.85%	1,053.47%	88.12%	39.60%	158.42%	-550.50%	100.00%	-
DPS	10.00	14.00	9.50	7.00	9.50	9.50	8.50	2.74%
YoY %	-28.57%	47.37%	35.71%	-26.32%	0.00%	11.76%	-	-
Horiz. %	117.65%	164.71%	111.76%	82.35%	111.76%	111.76%	100.00%	-
NAPS	2.40	2.60	1.96	1.92	1.77	1.93	2.73	-2.12%
YoY %	-7.69%	32.65%	2.08%	8.47%	-8.29%	-29.30%	-	-
Horiz. %	87.91%	95.24%	71.79%	70.33%	64.84%	70.70%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Adjusted Per Share Value based on latest NOSH - 9,169,541
RPS	239.60	236.59	282.06	263.57	267.71	260.11	265.74	-1.71%
YoY %	1.27%	-16.12%	7.02%	-1.55%	2.92%	-2.12%	-	-
Horiz. %	90.16%	89.03%	106.14%	99.18%	100.74%	97.88%	100.00%	-
EPS	-21.72	106.35	8.92	3.98	15.87	-54.83	9.90	-
YoY %	-120.42%	1,092.26%	124.12%	-74.92%	128.94%	-653.84%	-	-
Horiz. %	-219.39%	1,074.24%	90.10%	40.20%	160.30%	-553.84%	100.00%	-
DPS	10.00	13.99	9.49	6.99	9.46	9.40	8.36	3.02%
YoY %	-28.52%	47.42%	35.77%	-26.11%	0.64%	12.44%	-	-
Horiz. %	119.62%	167.34%	113.52%	83.61%	113.16%	112.44%	100.00%	-
NAPS	2.399	2.5989	1.9581	1.9172	1.7631	1.9104	2.6835	-1.84%
YoY %	-7.69%	32.73%	2.13%	8.74%	-7.71%	-28.81%	-	-
Horiz. %	89.40%	96.85%	72.97%	71.44%	65.70%	71.19%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/23	30/12/22	31/12/21	31/12/20	31/12/19	31/12/18	29/12/17	-
Price	2.38	3.09	4.16	3.74	4.14	3.93	5.49	-
P/RPS	0.99	1.31	1.47	1.42	1.54	1.50	2.03	-11.27%
YoY %	-24.43%	-10.88%	3.52%	-7.79%	2.67%	-26.11%	-	-
Horiz. %	48.77%	64.53%	72.41%	69.95%	75.86%	73.89%	100.00%	-
P/EPS	-10.95	2.90	46.60	93.92	25.98	-7.10	54.49	-
YoY %	-477.59%	-93.78%	-50.38%	261.51%	465.92%	-113.03%	-	-
Horiz. %	-20.10%	5.32%	85.52%	172.36%	47.68%	-13.03%	100.00%	-
EY	-9.13	34.43	2.15	1.06	3.85	-14.09	1.84	-
YoY %	-126.52%	1,501.40%	102.83%	-72.47%	127.32%	-865.76%	-	-
Horiz. %	-496.20%	1,871.20%	116.85%	57.61%	209.24%	-765.76%	100.00%	-
DY	4.20	4.53	2.28	1.87	2.29	2.42	1.55	18.06%
YoY %	-7.28%	98.68%	21.93%	-18.34%	-5.37%	56.13%	-	-
Horiz. %	270.97%	292.26%	147.10%	120.65%	147.74%	156.13%	100.00%	-
P/NAPS	0.99	1.19	2.12	1.95	2.34	2.04	2.01	-11.12%
YoY %	-16.81%	-43.87%	8.72%	-16.67%	14.71%	1.49%	-	-
Horiz. %	49.25%	59.20%	105.47%	97.01%	116.42%	101.49%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Price Multiplier on Announcement Date
Date	22/02/24	23/02/23	22/02/22	25/02/21	21/02/20	22/02/19	22/02/18	-
Price	2.76	3.15	3.92	3.57	4.25	4.25	5.67	-
P/RPS	1.15	1.33	1.39	1.35	1.58	1.62	2.10	-9.54%
YoY %	-13.53%	-4.32%	2.96%	-14.56%	-2.47%	-22.86%	-	-
Horiz. %	54.76%	63.33%	66.19%	64.29%	75.24%	77.14%	100.00%	-
P/EPS	-12.70	2.96	43.92	89.65	26.67	-7.67	56.27	-
YoY %	-529.05%	-93.26%	-51.01%	236.15%	447.72%	-113.63%	-	-
Horiz. %	-22.57%	5.26%	78.05%	159.32%	47.40%	-13.63%	100.00%	-
EY	-7.87	33.77	2.28	1.12	3.75	-13.03	1.78	-
YoY %	-123.30%	1,381.14%	103.57%	-70.13%	128.78%	-832.02%	-	-
Horiz. %	-442.13%	1,897.19%	128.09%	62.92%	210.67%	-732.02%	100.00%	-
DY	3.62	4.44	2.42	1.96	2.24	2.24	1.50	15.80%
YoY %	-18.47%	83.47%	23.47%	-12.50%	0.00%	49.33%	-	-
Horiz. %	241.33%	296.00%	161.33%	130.67%	149.33%	149.33%	100.00%	-
P/NAPS	1.15	1.21	2.00	1.86	2.40	2.20	2.08	-9.40%
YoY %	-4.96%	-39.50%	7.53%	-22.50%	9.09%	5.77%	-	-
Horiz. %	55.29%	58.17%	96.15%	89.42%	115.38%	105.77%	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