[AXIATA] YoY TTM Result on 30-Jun-2020 [#2]

Stock

[AXIATA] AXIATA GROUP BERHAD

Announcement Date

27-Aug-2020

Admission Sponsor

Sponsor

Financial Year

31-Dec-2020

Quarter

30-Jun-2020 [#2]

Profit Trend

QoQ- -14.69%

YoY- 216.81%

Quarter Report

AXIATA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
TTM Result
Revenue	24,468,471	26,620,785	24,828,256	24,309,259	24,373,518	24,078,177	23,185,992	0.90%
YoY %	-8.09%	7.22%	2.13%	-0.26%	1.23%	3.85%	-	-
Horiz. %	105.53%	114.81%	107.08%	104.84%	105.12%	103.85%	100.00%	-
PBT	-4,454,779	1,747,024	1,157,177	2,183,491	285,098	-2,043,892	1,141,506	-
YoY %	-354.99%	50.97%	-47.00%	665.87%	113.95%	-279.05%	-	-
Horiz. %	-390.25%	153.05%	101.37%	191.28%	24.98%	-179.05%	100.00%	-
Tax	13,930,870	-1,095,043	-485,657	-976,967	-1,049,093	-946,767	-376,709	-
YoY %	1,372.18%	-125.48%	50.29%	6.88%	-10.81%	-151.33%	-	-
Horiz. %	-3,698.05%	290.69%	128.92%	259.34%	278.49%	251.33%	100.00%	-
NP	9,476,091	651,981	671,520	1,206,524	-763,995	-2,990,659	764,797	52.08%
YoY %	1,353.43%	-2.91%	-44.34%	257.92%	74.45%	-491.04%	-	-
Horiz. %	1,239.03%	85.25%	87.80%	157.76%	-99.90%	-391.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	9,412,626	316,231	450,348	720,384	-616,711	-3,241,456	593,283	58.48%
YoY %	2,876.50%	-29.78%	-37.49%	216.81%	80.97%	-646.36%	-	-
Horiz. %	1,586.53%	53.30%	75.91%	121.42%	-103.95%	-546.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	62.68%	41.97%	44.74%	367.98%	-	33.00%	-
YoY %	-	49.34%	-6.19%	-87.84%	0.00%	-	-	-
Horiz. %	-	189.94%	127.18%	135.58%	1,115.09%	-	100.00%	-
Total Cost	14,992,380	25,968,804	24,156,736	23,102,735	25,137,513	27,068,836	22,421,195	-6.48%
YoY %	-42.27%	7.50%	4.56%	-8.09%	-7.13%	20.73%	-	-
Horiz. %	66.87%	115.82%	107.74%	103.04%	112.11%	120.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	24,140,644	16,610,015	17,703,304	16,134,201	17,202,124	20,180,594	25,789,649	-1.09%
YoY %	45.34%	-6.18%	9.73%	-6.21%	-14.76%	-21.75%	-	-
Horiz. %	93.61%	64.41%	68.64%	62.56%	66.70%	78.25%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Dividend
Div	1,376,741	504,569	825,383	594,952	864,109	768,401	717,732	11.46%
YoY %	172.85%	-38.87%	38.73%	-31.15%	12.46%	7.06%	-	-
Horiz. %	191.82%	70.30%	115.00%	82.89%	120.39%	107.06%	100.00%	-
Div Payout %	14.63%	159.56%	183.28%	82.59%	0.00%	0.00%	120.98%	-
YoY %	-90.83%	-12.94%	121.92%	0.00%	0.00%	0.00%	-	-
Horiz. %	12.09%	131.89%	151.50%	68.27%	0.00%	0.00%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Equity
Net Worth	24,140,644	16,610,015	17,703,304	16,134,201	17,202,124	20,180,594	25,789,649	-1.09%
YoY %	45.34%	-6.18%	9.73%	-6.21%	-14.76%	-21.75%	-	-
Horiz. %	93.61%	64.41%	68.64%	62.56%	66.70%	78.25%	100.00%	-
NOSH	9,178,951	9,176,804	9,172,710	9,169,041	9,128,638	9,049,739	9,049,000	0.23%
YoY %	0.02%	0.04%	0.04%	0.44%	0.87%	0.01%	-	-
Horiz. %	101.44%	101.41%	101.37%	101.33%	100.88%	100.01%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Ratio Analysis
NP Margin	38.73%	2.45%	2.70%	4.96%	-3.13%	-12.42%	3.30%	-
YoY %	1,480.82%	-9.26%	-45.56%	258.47%	74.80%	-476.36%	-	-
Horiz. %	1,173.64%	74.24%	81.82%	150.30%	-94.85%	-376.36%	100.00%	-
ROE	38.99%	1.90%	2.54%	4.46%	-3.59%	-16.06%	2.30%	-
YoY %	1,952.11%	-25.20%	-43.05%	224.23%	77.65%	-798.26%	-	-
Horiz. %	1,695.22%	82.61%	110.43%	193.91%	-156.09%	-698.26%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Per Share
RPS	266.57	290.09	270.68	265.18	267.79	266.07	256.23	0.66%
YoY %	-8.11%	7.17%	2.07%	-0.97%	0.65%	3.84%	-	-
Horiz. %	104.04%	113.21%	105.64%	103.49%	104.51%	103.84%	100.00%	-
EPS	102.55	3.45	4.91	7.86	-6.78	-35.82	6.56	58.09%
YoY %	2,872.46%	-29.74%	-37.53%	215.93%	81.07%	-646.04%	-	-
Horiz. %	1,563.26%	52.59%	74.85%	119.82%	-103.35%	-546.04%	100.00%	-
DPS	15.00	5.50	9.00	6.50	9.50	8.49	7.93	11.20%
YoY %	172.73%	-38.89%	38.46%	-31.58%	11.90%	7.06%	-	-
Horiz. %	189.16%	69.36%	113.49%	81.97%	119.80%	107.06%	100.00%	-
NAPS	2.63	1.81	1.93	1.76	1.89	2.23	2.85	-1.32%
YoY %	45.30%	-6.22%	9.66%	-6.88%	-15.25%	-21.75%	-	-
Horiz. %	92.28%	63.51%	67.72%	61.75%	66.32%	78.25%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 9,169,041
RPS	266.46	289.90	270.38	264.73	265.43	262.21	252.49	0.90%
YoY %	-8.09%	7.22%	2.13%	-0.26%	1.23%	3.85%	-	-
Horiz. %	105.53%	114.82%	107.09%	104.85%	105.12%	103.85%	100.00%	-
EPS	102.50	3.44	4.90	7.84	-6.72	-35.30	6.46	58.48%
YoY %	2,879.65%	-29.80%	-37.50%	216.67%	80.96%	-646.44%	-	-
Horiz. %	1,586.69%	53.25%	75.85%	121.36%	-104.02%	-546.44%	100.00%	-
DPS	14.99	5.49	8.99	6.48	9.41	8.37	7.82	11.44%
YoY %	173.04%	-38.93%	38.73%	-31.14%	12.43%	7.03%	-	-
Horiz. %	191.69%	70.20%	114.96%	82.86%	120.33%	107.03%	100.00%	-
NAPS	2.6289	1.8088	1.9279	1.757	1.8733	2.1977	2.8085	-1.09%
YoY %	45.34%	-6.18%	9.73%	-6.21%	-14.76%	-21.75%	-	-
Horiz. %	93.61%	64.40%	68.65%	62.56%	66.70%	78.25%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	-
Price	2.65	2.83	3.74	3.55	4.98	3.80	4.83	-
P/RPS	0.99	0.98	1.38	1.34	1.86	1.43	1.89	-10.21%
YoY %	1.02%	-28.99%	2.99%	-27.96%	30.07%	-24.34%	-	-
Horiz. %	52.38%	51.85%	73.02%	70.90%	98.41%	75.66%	100.00%	-
P/EPS	2.58	82.12	76.18	45.18	-73.50	-10.61	73.67	-42.78%
YoY %	-96.86%	7.80%	68.61%	161.47%	-592.74%	-114.40%	-	-
Horiz. %	3.50%	111.47%	103.41%	61.33%	-99.77%	-14.40%	100.00%	-
EY	38.70	1.22	1.31	2.21	-1.36	-9.43	1.36	74.68%
YoY %	3,072.13%	-6.87%	-40.72%	262.50%	85.58%	-793.38%	-	-
Horiz. %	2,845.59%	89.71%	96.32%	162.50%	-100.00%	-693.38%	100.00%	-
DY	5.66	1.94	2.41	1.83	1.91	2.23	1.64	22.91%
YoY %	191.75%	-19.50%	31.69%	-4.19%	-14.35%	35.98%	-	-
Horiz. %	345.12%	118.29%	146.95%	111.59%	116.46%	135.98%	100.00%	-
P/NAPS	1.01	1.56	1.94	2.02	2.63	1.70	1.69	-8.21%
YoY %	-35.26%	-19.59%	-3.96%	-23.19%	54.71%	0.59%	-	-
Horiz. %	59.76%	92.31%	114.79%	119.53%	155.62%	100.59%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	29/08/23	26/08/22	27/08/21	27/08/20	29/08/19	24/08/18	30/08/17	-
Price	2.58	3.03	4.04	3.13	5.03	4.72	4.93	-
P/RPS	0.97	1.04	1.49	1.18	1.88	1.77	1.92	-10.75%
YoY %	-6.73%	-30.20%	26.27%	-37.23%	6.21%	-7.81%	-	-
Horiz. %	50.52%	54.17%	77.60%	61.46%	97.92%	92.19%	100.00%	-
P/EPS	2.52	87.93	82.29	39.83	-74.23	-13.18	75.19	-43.20%
YoY %	-97.13%	6.85%	106.60%	153.66%	-463.20%	-117.53%	-	-
Horiz. %	3.35%	116.94%	109.44%	52.97%	-98.72%	-17.53%	100.00%	-
EY	39.75	1.14	1.22	2.51	-1.35	-7.59	1.33	76.11%
YoY %	3,386.84%	-6.56%	-51.39%	285.93%	82.21%	-670.68%	-	-
Horiz. %	2,988.72%	85.71%	91.73%	188.72%	-101.50%	-570.68%	100.00%	-
DY	5.81	1.82	2.23	2.08	1.89	1.80	1.61	23.83%
YoY %	219.23%	-18.39%	7.21%	10.05%	5.00%	11.80%	-	-
Horiz. %	360.87%	113.04%	138.51%	129.19%	117.39%	111.80%	100.00%	-
P/NAPS	0.98	1.67	2.09	1.78	2.66	2.12	1.73	-9.03%
YoY %	-41.32%	-20.10%	17.42%	-33.08%	25.47%	22.54%	-	-
Horiz. %	56.65%	96.53%	120.81%	102.89%	153.76%	122.54%	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