[AXIATA] YoY Quarter Result on 30-Jun-2024 [#2]

Stock

[AXIATA] AXIATA GROUP BERHAD

Announcement Date

28-Aug-2024

Admission Sponsor

Sponsor

Financial Year

31-Dec-2024

Quarter

30-Jun-2024 [#2]

Profit Trend

QoQ- 124.71%

YoY- 123.41%

Quarter Report

2Q24 Unaudited Financial Results.pdf

Latest QR

Upcoming QR

AXIATA's Result

AXIATA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Quarter Result
Revenue	5,755,766	5,994,526	6,704,257	6,390,064	5,792,414	6,153,614	5,867,065	-0.31%
YoY %	-3.98%	-10.59%	4.92%	10.32%	-5.87%	4.88%	-	-
Horiz. %	98.10%	102.17%	114.27%	108.91%	98.73%	104.88%	100.00%	-
PBT	450,780	-1,204,635	286,749	604,595	405,810	637,471	-3,058,198	-
YoY %	137.42%	-520.10%	-52.57%	48.98%	-36.34%	120.84%	-	-
Horiz. %	-14.74%	39.39%	-9.38%	-19.77%	-13.27%	-20.84%	100.00%	-
Tax	-195,316	482,818	-300,100	-189,727	-249,326	-349,972	-259,477	-4.61%
YoY %	-140.45%	260.89%	-58.17%	23.90%	28.76%	-34.88%	-	-
Horiz. %	75.27%	-186.07%	115.66%	73.12%	96.09%	134.88%	100.00%	-
NP	255,464	-721,817	-13,351	414,868	156,484	287,499	-3,317,675	-
YoY %	135.39%	-5,306.46%	-103.22%	165.12%	-45.57%	108.67%	-	-
Horiz. %	-7.70%	21.76%	0.40%	-12.50%	-4.72%	-8.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	134,899	-576,214	-106,380	277,756	80,018	204,094	-3,357,307	-
YoY %	123.41%	-441.66%	-138.30%	247.12%	-60.79%	106.08%	-	-
Horiz. %	-4.02%	17.16%	3.17%	-8.27%	-2.38%	-6.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	43.33%	-	104.66%	31.38%	61.44%	54.90%	-	-
YoY %	0.00%	-	233.52%	-48.93%	11.91%	0.00%	-	-
Horiz. %	78.93%	-	190.64%	57.16%	111.91%	100.00%	-	-
Total Cost	5,500,302	6,716,343	6,717,608	5,975,196	5,635,930	5,866,115	9,184,740	-8.18%
YoY %	-18.11%	-0.02%	12.42%	6.02%	-3.92%	-36.13%	-	-
Horiz. %	59.89%	73.13%	73.14%	65.06%	61.36%	63.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	21,669,325	24,140,644	16,610,015	17,703,304	16,134,201	17,202,124	20,180,594	1.19%
YoY %	-10.24%	45.34%	-6.18%	9.73%	-6.21%	-14.76%	-	-
Horiz. %	107.38%	119.62%	82.31%	87.72%	79.95%	85.24%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Dividend
Div	459,095	458,947	-	366,907	183,343	455,082	452,479	0.24%
YoY %	0.03%	0.00%	-	100.12%	-59.71%	0.58%	-	-
Horiz. %	101.46%	101.43%	-	81.09%	40.52%	100.58%	100.00%	-
Div Payout %	340.33%	0.00%	-	132.10%	229.13%	222.98%	0.00%	-
YoY %	0.00%	0.00%	-	-42.35%	2.76%	0.00%	-	-
Horiz. %	152.63%	0.00%	-	59.24%	102.76%	100.00%	-	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Equity
Net Worth	21,669,325	24,140,644	16,610,015	17,703,304	16,134,201	17,202,124	20,180,594	1.19%
YoY %	-10.24%	45.34%	-6.18%	9.73%	-6.21%	-14.76%	-	-
Horiz. %	107.38%	119.62%	82.31%	87.72%	79.95%	85.24%	100.00%	-
NOSH	9,181,917	9,178,951	9,176,804	9,172,710	9,169,041	9,128,638	9,049,739	0.24%
YoY %	0.03%	0.02%	0.04%	0.04%	0.44%	0.87%	-	-
Horiz. %	101.46%	101.43%	101.40%	101.36%	101.32%	100.87%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Ratio Analysis
NP Margin	4.44%	-12.04%	-0.20%	6.49%	2.70%	4.67%	-56.55%	-
YoY %	136.88%	-5,920.00%	-103.08%	140.37%	-42.18%	108.26%	-	-
Horiz. %	-7.85%	21.29%	0.35%	-11.48%	-4.77%	-8.26%	100.00%	-
ROE	0.62%	-2.39%	-0.64%	1.57%	0.50%	1.19%	-16.64%	-
YoY %	125.94%	-273.44%	-140.76%	214.00%	-57.98%	107.15%	-	-
Horiz. %	-3.73%	14.36%	3.85%	-9.44%	-3.00%	-7.15%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Per Share
RPS	62.69	65.31	73.06	69.66	63.19	67.61	64.83	-0.55%
YoY %	-4.01%	-10.61%	4.88%	10.24%	-6.54%	4.29%	-	-
Horiz. %	96.70%	100.74%	112.69%	107.45%	97.47%	104.29%	100.00%	-
EPS	1.50	-6.30	-1.20	3.00	0.90	2.20	-37.10	-
YoY %	123.81%	-425.00%	-140.00%	233.33%	-59.09%	105.93%	-	-
Horiz. %	-4.04%	16.98%	3.23%	-8.09%	-2.43%	-5.93%	100.00%	-
DPS	5.00	5.00	0.00	4.00	2.00	5.00	5.00	0.00%
YoY %	0.00%	0.00%	0.00%	100.00%	-60.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	0.00%	80.00%	40.00%	100.00%	100.00%	-
NAPS	2.36	2.63	1.81	1.93	1.76	1.89	2.23	0.94%
YoY %	-10.27%	45.30%	-6.22%	9.66%	-6.88%	-15.25%	-	-
Horiz. %	105.83%	117.94%	81.17%	86.55%	78.92%	84.75%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Adjusted Per Share Value based on latest NOSH - 9,181,917
RPS	62.69	65.29	73.02	69.59	63.09	67.02	63.90	-0.31%
YoY %	-3.98%	-10.59%	4.93%	10.30%	-5.86%	4.88%	-	-
Horiz. %	98.11%	102.18%	114.27%	108.90%	98.73%	104.88%	100.00%	-
EPS	1.50	-6.28	-1.16	3.03	0.87	2.22	-36.56	-
YoY %	123.89%	-441.38%	-138.28%	248.28%	-60.81%	106.07%	-	-
Horiz. %	-4.10%	17.18%	3.17%	-8.29%	-2.38%	-6.07%	100.00%	-
DPS	5.00	5.00	0.00	4.00	2.00	4.96	4.93	0.23%
YoY %	0.00%	0.00%	0.00%	100.00%	-59.68%	0.61%	-	-
Horiz. %	101.42%	101.42%	0.00%	81.14%	40.57%	100.61%	100.00%	-
NAPS	2.36	2.6292	1.809	1.9281	1.7572	1.8735	2.1979	1.19%
YoY %	-10.24%	45.34%	-6.18%	9.73%	-6.21%	-14.76%	-	-
Horiz. %	107.38%	119.62%	82.31%	87.72%	79.95%	85.24%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/24	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	-
Price	2.61	2.65	2.83	3.74	3.55	4.98	3.80	-
P/RPS	4.16	4.06	3.87	5.37	5.62	7.37	5.86	-5.54%
YoY %	2.46%	4.91%	-27.93%	-4.45%	-23.74%	25.77%	-	-
Horiz. %	70.99%	69.28%	66.04%	91.64%	95.90%	125.77%	100.00%	-
P/EPS	177.65	-42.21	-244.13	123.51	406.70	222.09	-10.24	-
YoY %	520.87%	82.71%	-297.66%	-69.63%	83.12%	2,268.85%	-	-
Horiz. %	-1,734.86%	412.21%	2,384.08%	-1,206.15%	-3,971.68%	-2,168.85%	100.00%	-
EY	0.56	-2.37	-0.41	0.81	0.25	0.45	-9.76	-
YoY %	123.63%	-478.05%	-150.62%	224.00%	-44.44%	104.61%	-	-
Horiz. %	-5.74%	24.28%	4.20%	-8.30%	-2.56%	-4.61%	100.00%	-
DY	1.92	1.89	0.00	1.07	0.56	1.00	1.32	6.43%
YoY %	1.59%	0.00%	0.00%	91.07%	-44.00%	-24.24%	-	-
Horiz. %	145.45%	143.18%	0.00%	81.06%	42.42%	75.76%	100.00%	-
P/NAPS	1.11	1.01	1.56	1.94	2.02	2.63	1.70	-6.85%
YoY %	9.90%	-35.26%	-19.59%	-3.96%	-23.19%	54.71%	-	-
Horiz. %	65.29%	59.41%	91.76%	114.12%	118.82%	154.71%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Price Multiplier on Announcement Date
Date	28/08/24	29/08/23	26/08/22	27/08/21	27/08/20	29/08/19	24/08/18	-
Price	2.45	2.57	3.03	4.04	3.13	5.03	4.63	-
P/RPS	3.91	3.94	4.15	5.80	4.95	7.44	7.14	-9.54%
YoY %	-0.76%	-5.06%	-28.45%	17.17%	-33.47%	4.20%	-	-
Horiz. %	54.76%	55.18%	58.12%	81.23%	69.33%	104.20%	100.00%	-
P/EPS	166.76	-40.94	-261.38	133.42	358.58	224.31	-12.48	-
YoY %	507.33%	84.34%	-295.91%	-62.79%	59.86%	1,897.36%	-	-
Horiz. %	-1,336.22%	328.04%	2,094.39%	-1,069.07%	-2,873.24%	-1,797.36%	100.00%	-
EY	0.60	-2.44	-0.38	0.75	0.28	0.45	-8.01	-
YoY %	124.59%	-542.11%	-150.67%	167.86%	-37.78%	105.62%	-	-
Horiz. %	-7.49%	30.46%	4.74%	-9.36%	-3.50%	-5.62%	100.00%	-
DY	2.04	1.95	0.00	0.99	0.64	0.99	1.08	11.17%
YoY %	4.62%	0.00%	0.00%	54.69%	-35.35%	-8.33%	-	-
Horiz. %	188.89%	180.56%	0.00%	91.67%	59.26%	91.67%	100.00%	-
P/NAPS	1.04	0.98	1.67	2.09	1.78	2.66	2.08	-10.90%
YoY %	6.12%	-41.32%	-20.10%	17.42%	-33.08%	27.88%	-	-
Horiz. %	50.00%	47.12%	80.29%	100.48%	85.58%	127.88%	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