[AXIATA] YoY TTM Result on 30-Sep-2019 [#3]

Stock

[AXIATA] AXIATA GROUP BERHAD

Announcement Date

28-Nov-2019

Admission Sponsor

Sponsor

Financial Year

31-Dec-2019

Quarter

30-Sep-2019 [#3]

Profit Trend

QoQ- -2.0%

YoY- 81.21%

Quarter Report

3Q19 Unaudited Financial Results.pdf

Latest QR

Upcoming QR

AXIATA's Result

AXIATA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
TTM Result
Revenue	27,338,140	25,259,562	24,207,662	24,583,300	23,879,881	23,930,728	21,136,407	4.37%
YoY %	8.23%	4.35%	-1.53%	2.95%	-0.21%	13.22%	-	-
Horiz. %	129.34%	119.51%	114.53%	116.31%	112.98%	113.22%	100.00%	-
PBT	1,357,324	1,090,988	2,374,447	436,986	-2,224,316	1,252,011	2,242,908	-8.02%
YoY %	24.41%	-54.05%	443.37%	119.65%	-277.66%	-44.18%	-	-
Horiz. %	60.52%	48.64%	105.86%	19.48%	-99.17%	55.82%	100.00%	-
Tax	-1,174,845	-424,015	-947,851	-1,138,909	-899,890	-463,892	-798,451	6.64%
YoY %	-177.08%	55.27%	16.78%	-26.56%	-93.99%	41.90%	-	-
Horiz. %	147.14%	53.10%	118.71%	142.64%	112.70%	58.10%	100.00%	-
NP	182,479	666,973	1,426,596	-701,923	-3,124,206	788,119	1,444,457	-29.15%
YoY %	-72.64%	-53.25%	303.24%	77.53%	-496.41%	-45.44%	-	-
Horiz. %	12.63%	46.17%	98.76%	-48.59%	-216.29%	54.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-85,730	446,918	953,673	-629,074	-3,347,925	575,259	1,280,983	-
YoY %	-119.18%	-53.14%	251.60%	81.21%	-681.99%	-55.09%	-	-
Horiz. %	-6.69%	34.89%	74.45%	-49.11%	-261.36%	44.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	86.56%	38.87%	39.92%	260.63%	-	37.05%	35.60%	-
YoY %	122.69%	-2.63%	-84.68%	0.00%	-	4.07%	-	-
Horiz. %	243.15%	109.19%	112.13%	732.11%	-	104.07%	100.00%	-
Total Cost	27,155,661	24,592,589	22,781,066	25,285,223	27,004,087	23,142,609	19,691,950	5.49%
YoY %	10.42%	7.95%	-9.90%	-6.37%	16.69%	17.52%	-	-
Horiz. %	137.90%	124.89%	115.69%	128.40%	137.13%	117.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	16,610,152	17,886,786	15,771,218	16,614,154	19,128,370	24,648,512	23,178,686	-5.39%
YoY %	-7.14%	13.41%	-5.07%	-13.14%	-22.40%	6.34%	-	-
Horiz. %	71.66%	77.17%	68.04%	71.68%	82.53%	106.34%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Dividend
Div	963,413	825,383	594,952	864,109	768,401	717,732	1,507,733	-7.18%
YoY %	16.72%	38.73%	-31.15%	12.46%	7.06%	-52.40%	-	-
Horiz. %	63.90%	54.74%	39.46%	57.31%	50.96%	47.60%	100.00%	-
Div Payout %	0.00%	184.68%	62.39%	0.00%	0.00%	124.77%	117.70%	-
YoY %	0.00%	196.01%	0.00%	0.00%	0.00%	6.01%	-	-
Horiz. %	0.00%	156.91%	53.01%	0.00%	0.00%	106.01%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Equity
Net Worth	16,610,152	17,886,786	15,771,218	16,614,154	19,128,370	24,648,512	23,178,686	-5.39%
YoY %	-7.14%	13.41%	-5.07%	-13.14%	-22.40%	6.34%	-	-
Horiz. %	71.66%	77.17%	68.04%	71.68%	82.53%	106.34%	100.00%	-
NOSH	9,177,028	9,172,710	9,169,510	9,128,673	9,069,720	8,834,592	8,846,827	0.61%
YoY %	0.05%	0.03%	0.45%	0.65%	2.66%	-0.14%	-	-
Horiz. %	103.73%	103.68%	103.65%	103.19%	102.52%	99.86%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Ratio Analysis
NP Margin	0.67%	2.64%	5.89%	-2.86%	-13.08%	3.29%	6.83%	-
YoY %	-74.62%	-55.18%	305.94%	78.13%	-497.57%	-51.83%	-	-
Horiz. %	9.81%	38.65%	86.24%	-41.87%	-191.51%	48.17%	100.00%	-
ROE	-0.52%	2.50%	6.05%	-3.79%	-17.50%	2.33%	5.53%	-
YoY %	-120.80%	-58.68%	259.63%	78.34%	-851.07%	-57.87%	-	-
Horiz. %	-9.40%	45.21%	109.40%	-68.54%	-316.46%	42.13%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Per Share
RPS	297.90	275.38	264.01	269.30	263.41	270.88	238.92	3.74%
YoY %	8.18%	4.31%	-1.96%	2.24%	-2.76%	13.38%	-	-
Horiz. %	124.69%	115.26%	110.50%	112.72%	110.25%	113.38%	100.00%	-
EPS	-0.93	4.87	10.40	-6.89	-36.93	6.51	14.48	-
YoY %	-119.10%	-53.17%	250.94%	81.34%	-667.28%	-55.04%	-	-
Horiz. %	-6.42%	33.63%	71.82%	-47.58%	-255.04%	44.96%	100.00%	-
DPS	10.50	9.00	6.50	9.50	8.50	8.12	17.00	-7.71%
YoY %	16.67%	38.46%	-31.58%	11.76%	4.68%	-52.24%	-	-
Horiz. %	61.76%	52.94%	38.24%	55.88%	50.00%	47.76%	100.00%	-
NAPS	1.81	1.95	1.72	1.82	2.11	2.79	2.62	-5.97%
YoY %	-7.18%	13.37%	-5.49%	-13.74%	-24.37%	6.49%	-	-
Horiz. %	69.08%	74.43%	65.65%	69.47%	80.53%	106.49%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Adjusted Per Share Value based on latest NOSH - 9,128,673
RPS	297.74	275.10	263.64	267.74	260.08	260.63	230.20	4.37%
YoY %	8.23%	4.35%	-1.53%	2.95%	-0.21%	13.22%	-	-
Horiz. %	129.34%	119.50%	114.53%	116.31%	112.98%	113.22%	100.00%	-
EPS	-0.93	4.87	10.39	-6.85	-36.46	6.27	13.95	-
YoY %	-119.10%	-53.13%	251.68%	81.21%	-681.50%	-55.05%	-	-
Horiz. %	-6.67%	34.91%	74.48%	-49.10%	-261.36%	44.95%	100.00%	-
DPS	10.49	8.99	6.48	9.41	8.37	7.82	16.42	-7.19%
YoY %	16.69%	38.73%	-31.14%	12.43%	7.03%	-52.38%	-	-
Horiz. %	63.89%	54.75%	39.46%	57.31%	50.97%	47.62%	100.00%	-
NAPS	1.809	1.948	1.7176	1.8094	2.0833	2.6845	2.5244	-5.40%
YoY %	-7.14%	13.41%	-5.07%	-13.15%	-22.40%	6.34%	-	-
Horiz. %	71.66%	77.17%	68.04%	71.68%	82.53%	106.34%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/22	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	-
Price	2.62	3.91	2.95	4.30	4.56	5.24	5.22	-
P/RPS	0.88	1.42	1.12	1.60	1.73	1.93	2.18	-14.02%
YoY %	-38.03%	26.79%	-30.00%	-7.51%	-10.36%	-11.47%	-	-
Horiz. %	40.37%	65.14%	51.38%	73.39%	79.36%	88.53%	100.00%	-
P/EPS	-280.46	80.25	28.36	-62.40	-12.35	80.47	36.05	-
YoY %	-449.48%	182.97%	145.45%	-405.26%	-115.35%	123.22%	-	-
Horiz. %	-777.98%	222.61%	78.67%	-173.09%	-34.26%	223.22%	100.00%	-
EY	-0.36	1.25	3.53	-1.60	-8.10	1.24	2.77	-
YoY %	-128.80%	-64.59%	320.62%	80.25%	-753.23%	-55.23%	-	-
Horiz. %	-13.00%	45.13%	127.44%	-57.76%	-292.42%	44.77%	100.00%	-
DY	4.01	2.30	2.20	2.21	1.86	1.55	3.26	3.50%
YoY %	74.35%	4.55%	-0.45%	18.82%	20.00%	-52.45%	-	-
Horiz. %	123.01%	70.55%	67.48%	67.79%	57.06%	47.55%	100.00%	-
P/NAPS	1.45	2.01	1.72	2.36	2.16	1.88	1.99	-5.13%
YoY %	-27.86%	16.86%	-27.12%	9.26%	14.89%	-5.53%	-	-
Horiz. %	72.86%	101.01%	86.43%	118.59%	108.54%	94.47%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Price Multiplier on Announcement Date
Date	25/11/22	26/11/21	27/11/20	28/11/19	23/11/18	23/11/17	24/11/16	-
Price	3.03	3.90	3.73	4.26	3.41	5.30	4.31	-
P/RPS	1.02	1.42	1.41	1.58	1.29	1.96	1.80	-9.02%
YoY %	-28.17%	0.71%	-10.76%	22.48%	-34.18%	8.89%	-	-
Horiz. %	56.67%	78.89%	78.33%	87.78%	71.67%	108.89%	100.00%	-
P/EPS	-324.34	80.05	35.86	-61.82	-9.23	81.40	29.77	-
YoY %	-505.17%	123.23%	158.01%	-569.77%	-111.34%	173.43%	-	-
Horiz. %	-1,089.49%	268.89%	120.46%	-207.66%	-31.00%	273.43%	100.00%	-
EY	-0.31	1.25	2.79	-1.62	-10.83	1.23	3.36	-
YoY %	-124.80%	-55.20%	272.22%	85.04%	-980.49%	-63.39%	-	-
Horiz. %	-9.23%	37.20%	83.04%	-48.21%	-322.32%	36.61%	100.00%	-
DY	3.47	2.31	1.74	2.23	2.49	1.53	3.94	-2.09%
YoY %	50.22%	32.76%	-21.97%	-10.44%	62.75%	-61.17%	-	-
Horiz. %	88.07%	58.63%	44.16%	56.60%	63.20%	38.83%	100.00%	-
P/NAPS	1.67	2.00	2.17	2.34	1.62	1.90	1.65	0.20%
YoY %	-16.50%	-7.83%	-7.26%	44.44%	-14.74%	15.15%	-	-
Horiz. %	101.21%	121.21%	131.52%	141.82%	98.18%	115.15%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 20 May 2024

MQ Trader

MQ Trading Signals

2024-05-21 15:00:00

TURTLE SYSTEM 55

Hourly

BUY

2024-05-21 14:30:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-05-21 12:25:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-21 12:10:00

TURTLE SYSTEM 20

10 Mins

BUY

2024-05-21 12:05:00

TURTLE SYSTEM 20

5 Mins

BUY

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

361

MBSB

MALAYSIA BUILDING SOCIETY BHD

347

DNEX

DAGANG NEXCHANGE BERHAD

338

TOPGLOV

TOP GLOVE CORPORATION BHD

332

NOTION

NOTION VTEC BHD

325

PTRANS

PERAK TRANSIT BERHAD

313

HLIND

HONG LEONG INDUSTRIES BHD

303

PBBANK

PUBLIC BANK BHD

302

YTLPOWR

YTL POWER INTERNATIONAL BHD

280

Daily Stocks

INGENIEU

0.065

-0.015

591,672,100

HSI-HUZ

0.195

+0.03

167,985,100

HSI-CXG

0.205

-0.045

161,102,700

INIX-OR

0.02

0.00

141,839,900

HSI-CV8

0.13

-0.03

138,195,900

FEYTECH

1.07

+0.27

108,554,200

BCMALL

0.015

+0.005

78,171,900

DNEX

0.445

0.00

76,242,700

EDUSPEC-OR

0.005

0.00

75,002,700

YNHPROP

0.485

+0.035

63,513,000

More active Stocks

ALLIANZ-PA

24.88

+0.88

2,300

AJI

16.20

+0.50

121,300

VSTECS

4.03

+0.42

5,614,400

6.57

+0.31

7,860,700

DLADY

33.28

+0.30

8,900

SAM

6.19

+0.29

1,689,800

FEYTECH

1.07

+0.27

108,554,200

LGMS

1.53

+0.18

3,678,800

HSI-CXS

0.455

+0.165

11,500

PANAMY

19.72

+0.16

13,000

More gainer Stocks

KLK

21.44

-1.00

2,096,000

PETDAG

20.48

-0.70

703,700

MPI

38.88

-0.52

353,500

HEIM

24.98

-0.36

63,400

PPB

15.02

-0.30

497,600

UTDPLT

25.44

-0.26

110,000

BKAWAN

20.00

-0.24

9,100

SUNCON-C15

0.165

-0.205

58,000

NESTLE

129.60

-0.20

46,600

AMAZON-C3

0.105

-0.195

1,200

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