[AXIATA] YoY TTM Result on 30-Sep-2017 [#3]

Stock

[AXIATA] AXIATA GROUP BERHAD

Announcement Date

23-Nov-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

30-Sep-2017 [#3]

Profit Trend

QoQ- -3.04%

YoY- -55.09%

Quarter Report

3Q17_Financial_Results_(Unaudited).pdf

Latest QR

Upcoming QR

AXIATA's Result

AXIATA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
TTM Result
Revenue	24,207,662	24,583,300	23,879,881	23,930,728	21,136,407	19,336,446	18,410,616	4.66%
YoY %	-1.53%	2.95%	-0.21%	13.22%	9.31%	5.03%	-	-
Horiz. %	131.49%	133.53%	129.71%	129.98%	114.81%	105.03%	100.00%	-
PBT	2,374,447	436,986	-2,224,316	1,252,011	2,242,908	3,350,547	3,024,074	-3.94%
YoY %	443.37%	119.65%	-277.66%	-44.18%	-33.06%	10.80%	-	-
Horiz. %	78.52%	14.45%	-73.55%	41.40%	74.17%	110.80%	100.00%	-
Tax	-947,851	-1,138,909	-899,890	-463,892	-798,451	-609,517	-689,427	5.44%
YoY %	16.78%	-26.56%	-93.99%	41.90%	-31.00%	11.59%	-	-
Horiz. %	137.48%	165.20%	130.53%	67.29%	115.81%	88.41%	100.00%	-
NP	1,426,596	-701,923	-3,124,206	788,119	1,444,457	2,741,030	2,334,647	-7.87%
YoY %	303.24%	77.53%	-496.41%	-45.44%	-47.30%	17.41%	-	-
Horiz. %	61.11%	-30.07%	-133.82%	33.76%	61.87%	117.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	953,673	-629,074	-3,347,925	575,259	1,280,983	2,686,226	2,341,367	-13.89%
YoY %	251.60%	81.21%	-681.99%	-55.09%	-52.31%	14.73%	-	-
Horiz. %	40.73%	-26.87%	-142.99%	24.57%	54.71%	114.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	39.92%	260.63%	-	37.05%	35.60%	18.19%	22.80%	-
YoY %	-84.68%	0.00%	-	4.07%	95.71%	-20.22%	-	-
Horiz. %	175.09%	1,143.11%	-	162.50%	156.14%	79.78%	100.00%	-
Total Cost	22,781,066	25,285,223	27,004,087	23,142,609	19,691,950	16,595,416	16,075,969	5.97%
YoY %	-9.90%	-6.37%	16.69%	17.52%	18.66%	3.23%	-	-
Horiz. %	141.71%	157.29%	167.98%	143.96%	122.49%	103.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	15,771,218	16,614,154	19,128,370	24,648,512	23,178,686	22,933,743	19,613,218	-3.56%
YoY %	-5.07%	-13.14%	-22.40%	6.34%	1.07%	16.93%	-	-
Horiz. %	80.41%	84.71%	97.53%	125.67%	118.18%	116.93%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Dividend
Div	594,952	864,109	768,401	717,732	1,507,733	1,895,286	2,573,965	-21.64%
YoY %	-31.15%	12.46%	7.06%	-52.40%	-20.45%	-26.37%	-	-
Horiz. %	23.11%	33.57%	29.85%	27.88%	58.58%	73.63%	100.00%	-
Div Payout %	62.39%	0.00%	0.00%	124.77%	117.70%	70.56%	109.93%	-
YoY %	0.00%	0.00%	0.00%	6.01%	66.81%	-35.81%	-	-
Horiz. %	56.75%	0.00%	0.00%	113.50%	107.07%	64.19%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Equity
Net Worth	15,771,218	16,614,154	19,128,370	24,648,512	23,178,686	22,933,743	19,613,218	-3.56%
YoY %	-5.07%	-13.14%	-22.40%	6.34%	1.07%	16.93%	-	-
Horiz. %	80.41%	84.71%	97.53%	125.67%	118.18%	116.93%	100.00%	-
NOSH	9,169,510	9,128,673	9,069,720	8,834,592	8,846,827	8,654,242	8,527,486	1.21%
YoY %	0.45%	0.65%	2.66%	-0.14%	2.23%	1.49%	-	-
Horiz. %	107.53%	107.05%	106.36%	103.60%	103.74%	101.49%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Ratio Analysis
NP Margin	5.89%	-2.86%	-13.08%	3.29%	6.83%	14.18%	12.68%	-
YoY %	305.94%	78.13%	-497.57%	-51.83%	-51.83%	11.83%	-	-
Horiz. %	46.45%	-22.56%	-103.15%	25.95%	53.86%	111.83%	100.00%	-
ROE	6.05%	-3.79%	-17.50%	2.33%	5.53%	11.71%	11.94%	-
YoY %	259.63%	78.34%	-851.07%	-57.87%	-52.78%	-1.93%	-	-
Horiz. %	50.67%	-31.74%	-146.57%	19.51%	46.31%	98.07%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Per Share
RPS	264.01	269.30	263.41	270.88	238.92	223.43	215.90	3.40%
YoY %	-1.96%	2.24%	-2.76%	13.38%	6.93%	3.49%	-	-
Horiz. %	122.28%	124.73%	122.01%	125.47%	110.66%	103.49%	100.00%	-
EPS	10.40	-6.89	-36.93	6.51	14.48	31.04	27.46	-14.92%
YoY %	250.94%	81.34%	-667.28%	-55.04%	-53.35%	13.04%	-	-
Horiz. %	37.87%	-25.09%	-134.49%	23.71%	52.73%	113.04%	100.00%	-
DPS	6.50	9.50	8.50	8.12	17.00	22.00	30.00	-22.48%
YoY %	-31.58%	11.76%	4.68%	-52.24%	-22.73%	-26.67%	-	-
Horiz. %	21.67%	31.67%	28.33%	27.07%	56.67%	73.33%	100.00%	-
NAPS	1.72	1.82	2.11	2.79	2.62	2.65	2.30	-4.72%
YoY %	-5.49%	-13.74%	-24.37%	6.49%	-1.13%	15.22%	-	-
Horiz. %	74.78%	79.13%	91.74%	121.30%	113.91%	115.22%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Adjusted Per Share Value based on latest NOSH - 8,834,592
RPS	263.64	267.74	260.08	260.63	230.20	210.59	200.51	4.66%
YoY %	-1.53%	2.95%	-0.21%	13.22%	9.31%	5.03%	-	-
Horiz. %	131.48%	133.53%	129.71%	129.98%	114.81%	105.03%	100.00%	-
EPS	10.39	-6.85	-36.46	6.27	13.95	29.26	25.50	-13.88%
YoY %	251.68%	81.21%	-681.50%	-55.05%	-52.32%	14.75%	-	-
Horiz. %	40.75%	-26.86%	-142.98%	24.59%	54.71%	114.75%	100.00%	-
DPS	6.48	9.41	8.37	7.82	16.42	20.64	28.03	-21.64%
YoY %	-31.14%	12.43%	7.03%	-52.38%	-20.45%	-26.36%	-	-
Horiz. %	23.12%	33.57%	29.86%	27.90%	58.58%	73.64%	100.00%	-
NAPS	1.7176	1.8094	2.0833	2.6845	2.5244	2.4977	2.1361	-3.56%
YoY %	-5.07%	-13.15%	-22.40%	6.34%	1.07%	16.93%	-	-
Horiz. %	80.41%	84.71%	97.53%	125.67%	118.18%	116.93%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	-
Price	2.95	4.30	4.56	5.24	5.22	5.80	7.00	-
P/RPS	1.12	1.60	1.73	1.93	2.18	2.60	3.24	-16.21%
YoY %	-30.00%	-7.51%	-10.36%	-11.47%	-16.15%	-19.75%	-	-
Horiz. %	34.57%	49.38%	53.40%	59.57%	67.28%	80.25%	100.00%	-
P/EPS	28.36	-62.40	-12.35	80.47	36.05	18.69	25.49	1.79%
YoY %	145.45%	-405.26%	-115.35%	123.22%	92.88%	-26.68%	-	-
Horiz. %	111.26%	-244.80%	-48.45%	315.69%	141.43%	73.32%	100.00%	-
EY	3.53	-1.60	-8.10	1.24	2.77	5.35	3.92	-1.72%
YoY %	320.62%	80.25%	-753.23%	-55.23%	-48.22%	36.48%	-	-
Horiz. %	90.05%	-40.82%	-206.63%	31.63%	70.66%	136.48%	100.00%	-
DY	2.20	2.21	1.86	1.55	3.26	3.79	4.29	-10.52%
YoY %	-0.45%	18.82%	20.00%	-52.45%	-13.98%	-11.66%	-	-
Horiz. %	51.28%	51.52%	43.36%	36.13%	75.99%	88.34%	100.00%	-
P/NAPS	1.72	2.36	2.16	1.88	1.99	2.19	3.04	-9.04%
YoY %	-27.12%	9.26%	14.89%	-5.53%	-9.13%	-27.96%	-	-
Horiz. %	56.58%	77.63%	71.05%	61.84%	65.46%	72.04%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Price Multiplier on Announcement Date
Date	27/11/20	28/11/19	23/11/18	23/11/17	24/11/16	27/11/15	24/11/14	-
Price	3.73	4.26	3.41	5.30	4.31	6.14	7.19	-
P/RPS	1.41	1.58	1.29	1.96	1.80	2.75	3.33	-13.33%
YoY %	-10.76%	22.48%	-34.18%	8.89%	-34.55%	-17.42%	-	-
Horiz. %	42.34%	47.45%	38.74%	58.86%	54.05%	82.58%	100.00%	-
P/EPS	35.86	-61.82	-9.23	81.40	29.77	19.78	26.19	5.37%
YoY %	158.01%	-569.77%	-111.34%	173.43%	50.51%	-24.47%	-	-
Horiz. %	136.92%	-236.04%	-35.24%	310.81%	113.67%	75.53%	100.00%	-
EY	2.79	-1.62	-10.83	1.23	3.36	5.06	3.82	-5.09%
YoY %	272.22%	85.04%	-980.49%	-63.39%	-33.60%	32.46%	-	-
Horiz. %	73.04%	-42.41%	-283.51%	32.20%	87.96%	132.46%	100.00%	-
DY	1.74	2.23	2.49	1.53	3.94	3.58	4.17	-13.54%
YoY %	-21.97%	-10.44%	62.75%	-61.17%	10.06%	-14.15%	-	-
Horiz. %	41.73%	53.48%	59.71%	36.69%	94.48%	85.85%	100.00%	-
P/NAPS	2.17	2.34	1.62	1.90	1.65	2.32	3.13	-5.91%
YoY %	-7.26%	44.44%	-14.74%	15.15%	-28.88%	-25.88%	-	-
Horiz. %	69.33%	74.76%	51.76%	60.70%	52.72%	74.12%	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

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 20 May 2024

MQ Trader

MQ Trading Signals

2024-05-21 11:15:00

EMA 5

5 Mins

SELL

2024-05-21 10:55:00

VOLUME BREAKOUT

5 Mins

BUY

2024-05-21 10:50:00

EMA 5

10 Mins

BUY

2024-05-21 10:35:00

EMA 5

5 Mins

BUY

2024-05-21 09:00:00

EMA 5

10 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

354

MBSB

MALAYSIA BUILDING SOCIETY BHD

353

TOPGLOV

TOP GLOVE CORPORATION BHD

310

PTRANS

PERAK TRANSIT BERHAD

305

HLIND

HONG LEONG INDUSTRIES BHD

293

NOTION

NOTION VTEC BHD

291

PBBANK

PUBLIC BANK BHD

286

DNEX

DAGANG NEXCHANGE BERHAD

265

YTLPOWR

YTL POWER INTERNATIONAL BHD

263

Daily Stocks

INGENIEU

0.08

0.00

456,494,700

INIX-OR

0.02

0.00

141,839,900

HSI-CV8

0.13

-0.03

136,844,900

HSI-CXG

0.20

-0.05

115,610,100

HSI-HUZ

0.20

+0.035

114,586,000

FEYTECH

1.05

+0.25

90,114,000

EDUSPEC-OR

0.005

0.00

75,002,700

DNEX

0.45

+0.005

64,888,500

YNHPROP

0.485

+0.035

57,278,000

BCMALL

0.02

+0.01

56,795,200

More active Stocks

ALLIANZ-PA

24.88

+0.88

2,300

SAM

6.16

+0.26

1,117,100

FEYTECH

1.05

+0.25

90,114,000

6.46

+0.20

3,448,500

AJI

15.88

+0.18

57,600

HLIND

11.66

+0.18

28,400

RAPID

0.88

+0.17

15,167,300

PANAMY

19.72

+0.16

8,300

GAMUDA

5.94

+0.14

6,162,900

HSI-CXR

0.315

+0.125

18,000

More gainer Stocks

KLK

21.90

-0.54

719,100

MPI

38.96

-0.44

199,100

UTDPLT

25.38

-0.32

60,900

NESTLE

129.50

-0.30

3,600

PPB

15.06

-0.26

193,300

PETDAG

20.92

-0.26

111,900

BKAWAN

20.00

-0.24

2,500

PENERGY

1.38

-0.22

5,781,600

KOTRA

4.55

-0.21

121,400

SUNCON-C15

0.165

-0.205

49,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More