[AXIATA] YoY TTM Result on 30-Jun-2021 [#2]

Stock

[AXIATA] AXIATA GROUP BERHAD

Announcement Date

27-Aug-2021

Admission Sponsor

Sponsor

Financial Year

31-Dec-2021

Quarter

30-Jun-2021 [#2]

Profit Trend

QoQ- 78.28%

YoY- -37.49%

Quarter Report

2Q21 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
TTM Result
Revenue	22,907,122	24,468,471	26,620,785	24,828,256	24,309,259	24,373,518	24,078,177	-0.82%
YoY %	-6.38%	-8.09%	7.22%	2.13%	-0.26%	1.23%	-	-
Horiz. %	95.14%	101.62%	110.56%	103.12%	100.96%	101.23%	100.00%	-
PBT	1,393,255	-4,454,779	1,747,024	1,157,177	2,183,491	285,098	-2,043,892	-
YoY %	131.28%	-354.99%	50.97%	-47.00%	665.87%	113.95%	-	-
Horiz. %	-68.17%	217.96%	-85.48%	-56.62%	-106.83%	-13.95%	100.00%	-
Tax	-2,813,386	13,930,870	-1,095,043	-485,657	-976,967	-1,049,093	-946,767	19.88%
YoY %	-120.20%	1,372.18%	-125.48%	50.29%	6.88%	-10.81%	-	-
Horiz. %	297.16%	-1,471.41%	115.66%	51.30%	103.19%	110.81%	100.00%	-
NP	-1,420,131	9,476,091	651,981	671,520	1,206,524	-763,995	-2,990,659	-11.66%
YoY %	-114.99%	1,353.43%	-2.91%	-44.34%	257.92%	74.45%	-	-
Horiz. %	47.49%	-316.86%	-21.80%	-22.45%	-40.34%	25.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-1,297,502	9,412,626	316,231	450,348	720,384	-616,711	-3,241,456	-14.14%
YoY %	-113.78%	2,876.50%	-29.78%	-37.49%	216.81%	80.97%	-	-
Horiz. %	40.03%	-290.38%	-9.76%	-13.89%	-22.22%	19.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	201.93%	-	62.68%	41.97%	44.74%	367.98%	-	-
YoY %	0.00%	-	49.34%	-6.19%	-87.84%	0.00%	-	-
Horiz. %	54.88%	-	17.03%	11.41%	12.16%	100.00%	-	-
Total Cost	24,327,253	14,992,380	25,968,804	24,156,736	23,102,735	25,137,513	27,068,836	-1.76%
YoY %	62.26%	-42.27%	7.50%	4.56%	-8.09%	-7.13%	-	-
Horiz. %	89.87%	55.39%	95.94%	89.24%	85.35%	92.87%	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	918,050	1,376,741	504,569	825,383	594,952	864,109	768,401	3.00%
YoY %	-33.32%	172.85%	-38.87%	38.73%	-31.15%	12.46%	-	-
Horiz. %	119.48%	179.17%	65.66%	107.42%	77.43%	112.46%	100.00%	-
Div Payout %	0.00%	14.63%	159.56%	183.28%	82.59%	0.00%	0.00%	-
YoY %	0.00%	-90.83%	-12.94%	121.92%	0.00%	0.00%	-	-
Horiz. %	0.00%	17.71%	193.20%	221.92%	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	-6.20%	38.73%	2.45%	2.70%	4.96%	-3.13%	-12.42%	-
YoY %	-116.01%	1,480.82%	-9.26%	-45.56%	258.47%	74.80%	-	-
Horiz. %	49.92%	-311.84%	-19.73%	-21.74%	-39.94%	25.20%	100.00%	-
ROE	-5.99%	38.99%	1.90%	2.54%	4.46%	-3.59%	-16.06%	-
YoY %	-115.36%	1,952.11%	-25.20%	-43.05%	224.23%	77.65%	-	-
Horiz. %	37.30%	-242.78%	-11.83%	-15.82%	-27.77%	22.35%	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	249.48	266.57	290.09	270.68	265.18	267.79	266.07	-1.06%
YoY %	-6.41%	-8.11%	7.17%	2.07%	-0.97%	0.65%	-	-
Horiz. %	93.76%	100.19%	109.03%	101.73%	99.67%	100.65%	100.00%	-
EPS	-14.13	102.55	3.45	4.91	7.86	-6.78	-35.82	-14.34%
YoY %	-113.78%	2,872.46%	-29.74%	-37.53%	215.93%	81.07%	-	-
Horiz. %	39.45%	-286.29%	-9.63%	-13.71%	-21.94%	18.93%	100.00%	-
DPS	10.00	15.00	5.50	9.00	6.50	9.50	8.49	2.76%
YoY %	-33.33%	172.73%	-38.89%	38.46%	-31.58%	11.90%	-	-
Horiz. %	117.79%	176.68%	64.78%	106.01%	76.56%	111.90%	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 - 9,172,710
RPS	249.46	266.46	289.90	270.38	264.73	265.43	262.21	-0.82%
YoY %	-6.38%	-8.09%	7.22%	2.13%	-0.26%	1.23%	-	-
Horiz. %	95.14%	101.62%	110.56%	103.12%	100.96%	101.23%	100.00%	-
EPS	-14.13	102.50	3.44	4.90	7.84	-6.72	-35.30	-14.14%
YoY %	-113.79%	2,879.65%	-29.80%	-37.50%	216.67%	80.96%	-	-
Horiz. %	40.03%	-290.37%	-9.75%	-13.88%	-22.21%	19.04%	100.00%	-
DPS	10.00	14.99	5.49	8.99	6.48	9.41	8.37	3.00%
YoY %	-33.29%	173.04%	-38.93%	38.73%	-31.14%	12.43%	-	-
Horiz. %	119.47%	179.09%	65.59%	107.41%	77.42%	112.43%	100.00%	-
NAPS	2.3598	2.6289	1.8088	1.9279	1.757	1.8733	2.1977	1.19%
YoY %	-10.24%	45.34%	-6.18%	9.73%	-6.21%	-14.76%	-	-
Horiz. %	107.38%	119.62%	82.30%	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	1.05	0.99	0.98	1.38	1.34	1.86	1.43	-5.01%
YoY %	6.06%	1.02%	-28.99%	2.99%	-27.96%	30.07%	-	-
Horiz. %	73.43%	69.23%	68.53%	96.50%	93.71%	130.07%	100.00%	-
P/EPS	-18.47	2.58	82.12	76.18	45.18	-73.50	-10.61	9.67%
YoY %	-815.89%	-96.86%	7.80%	68.61%	161.47%	-592.74%	-	-
Horiz. %	174.08%	-24.32%	-773.99%	-718.00%	-425.82%	692.74%	100.00%	-
EY	-5.41	38.70	1.22	1.31	2.21	-1.36	-9.43	-8.83%
YoY %	-113.98%	3,072.13%	-6.87%	-40.72%	262.50%	85.58%	-	-
Horiz. %	57.37%	-410.39%	-12.94%	-13.89%	-23.44%	14.42%	100.00%	-
DY	3.83	5.66	1.94	2.41	1.83	1.91	2.23	9.42%
YoY %	-32.33%	191.75%	-19.50%	31.69%	-4.19%	-14.35%	-	-
Horiz. %	171.75%	253.81%	87.00%	108.07%	82.06%	85.65%	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	2.58	3.03	4.04	3.13	5.03	4.72	-
P/RPS	0.98	0.97	1.04	1.49	1.18	1.88	1.77	-9.37%
YoY %	1.03%	-6.73%	-30.20%	26.27%	-37.23%	6.21%	-	-
Horiz. %	55.37%	54.80%	58.76%	84.18%	66.67%	106.21%	100.00%	-
P/EPS	-17.34	2.52	87.93	82.29	39.83	-74.23	-13.18	4.67%
YoY %	-788.10%	-97.13%	6.85%	106.60%	153.66%	-463.20%	-	-
Horiz. %	131.56%	-19.12%	-667.15%	-624.36%	-302.20%	563.20%	100.00%	-
EY	-5.77	39.75	1.14	1.22	2.51	-1.35	-7.59	-4.46%
YoY %	-114.52%	3,386.84%	-6.56%	-51.39%	285.93%	82.21%	-	-
Horiz. %	76.02%	-523.72%	-15.02%	-16.07%	-33.07%	17.79%	100.00%	-
DY	4.08	5.81	1.82	2.23	2.08	1.89	1.80	14.59%
YoY %	-29.78%	219.23%	-18.39%	7.21%	10.05%	5.00%	-	-
Horiz. %	226.67%	322.78%	101.11%	123.89%	115.56%	105.00%	100.00%	-
P/NAPS	1.04	0.98	1.67	2.09	1.78	2.66	2.12	-11.18%
YoY %	6.12%	-41.32%	-20.10%	17.42%	-33.08%	25.47%	-	-
Horiz. %	49.06%	46.23%	78.77%	98.58%	83.96%	125.47%	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