[AXIATA] YoY TTM Result on 31-Mar-2021 [#1]

Stock

[AXIATA] AXIATA GROUP BERHAD

Announcement Date

25-May-2021

Admission Sponsor

Sponsor

Financial Year

31-Dec-2021

Quarter

31-Mar-2021 [#1]

Profit Trend

QoQ- -30.82%

YoY- -70.09%

Quarter Report

1Q21 Unaudited Financial Results.pdf

Latest QR

Upcoming QR

AXIATA's Result

AXIATA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
TTM Result
Revenue	23,145,882	25,178,202	26,306,592	24,230,606	24,670,459	24,086,969	24,269,678	-0.78%
YoY %	-8.07%	-4.29%	8.57%	-1.78%	2.42%	-0.75%	-	-
Horiz. %	95.37%	103.74%	108.39%	99.84%	101.65%	99.25%	100.00%	-
PBT	-262,160	-2,963,395	2,064,870	958,392	2,415,152	-3,410,571	1,585,577	-
YoY %	91.15%	-243.51%	115.45%	-60.32%	170.81%	-315.10%	-	-
Horiz. %	-16.53%	-186.90%	130.23%	60.44%	152.32%	-215.10%	100.00%	-
Tax	-2,135,252	13,147,952	-984,670	-545,256	-1,077,613	-958,598	-779,484	18.26%
YoY %	-116.24%	1,435.26%	-80.59%	49.40%	-12.42%	-22.98%	-	-
Horiz. %	273.93%	-1,686.75%	126.32%	69.95%	138.25%	122.98%	100.00%	-
NP	-2,397,412	10,184,557	1,080,200	413,136	1,337,539	-4,369,169	806,093	-
YoY %	-123.54%	842.84%	161.46%	-69.11%	130.61%	-642.02%	-	-
Horiz. %	-297.41%	1,263.45%	134.00%	51.25%	165.93%	-542.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-2,008,615	9,882,460	700,367	252,610	844,460	-4,178,112	523,056	-
YoY %	-120.33%	1,311.04%	177.25%	-70.09%	120.21%	-898.79%	-	-
Horiz. %	-384.02%	1,889.37%	133.90%	48.30%	161.45%	-798.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	47.69%	56.89%	44.62%	-	49.16%	-
YoY %	-	-	-16.17%	27.50%	0.00%	-	-	-
Horiz. %	-	-	97.01%	115.72%	90.76%	-	100.00%	-
Total Cost	25,543,294	14,993,645	25,226,392	23,817,470	23,332,920	28,456,138	23,463,585	1.42%
YoY %	70.36%	-40.56%	5.92%	2.08%	-18.00%	21.28%	-	-
Horiz. %	108.86%	63.90%	107.51%	101.51%	99.44%	121.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	21,847,113	23,953,631	16,882,532	17,422,646	15,578,341	16,873,451	23,344,977	-1.09%
YoY %	-8.79%	41.88%	-3.10%	11.84%	-7.68%	-27.72%	-	-
Horiz. %	93.58%	102.61%	72.32%	74.63%	66.73%	72.28%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Dividend
Div	917,901	917,793	871,477	641,819	866,692	861,506	768,371	3.00%
YoY %	0.01%	5.31%	35.78%	-25.95%	0.60%	12.12%	-	-
Horiz. %	119.46%	119.45%	113.42%	83.53%	112.80%	112.12%	100.00%	-
Div Payout %	0.00%	9.29%	124.43%	254.08%	102.63%	0.00%	146.90%	-
YoY %	0.00%	-92.53%	-51.03%	147.57%	0.00%	0.00%	-	-
Horiz. %	0.00%	6.32%	84.70%	172.96%	69.86%	0.00%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Equity
Net Worth	21,847,113	23,953,631	16,882,532	17,422,646	15,578,341	16,873,451	23,344,977	-1.09%
YoY %	-8.79%	41.88%	-3.10%	11.84%	-7.68%	-27.72%	-	-
Horiz. %	93.58%	102.61%	72.32%	74.63%	66.73%	72.28%	100.00%	-
NOSH	9,181,917	9,178,951	9,176,804	9,172,550	9,164,144	9,072,740	9,048,947	0.24%
YoY %	0.03%	0.02%	0.05%	0.09%	1.01%	0.26%	-	-
Horiz. %	101.47%	101.44%	101.41%	101.37%	101.27%	100.26%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Ratio Analysis
NP Margin	-10.36%	40.45%	4.11%	1.71%	5.42%	-18.14%	3.32%	-
YoY %	-125.61%	884.18%	140.35%	-68.45%	129.88%	-646.39%	-	-
Horiz. %	-312.05%	1,218.37%	123.80%	51.51%	163.25%	-546.39%	100.00%	-
ROE	-9.19%	41.26%	4.15%	1.45%	5.42%	-24.76%	2.24%	-
YoY %	-122.27%	894.22%	186.21%	-73.25%	121.89%	-1,205.36%	-	-
Horiz. %	-410.27%	1,841.96%	185.27%	64.73%	241.96%	-1,105.36%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Per Share
RPS	252.15	274.34	286.71	264.24	269.22	265.52	268.22	-1.02%
YoY %	-8.09%	-4.31%	8.50%	-1.85%	1.39%	-1.01%	-	-
Horiz. %	94.01%	102.28%	106.89%	98.52%	100.37%	98.99%	100.00%	-
EPS	-21.88	107.68	7.63	2.75	9.22	-46.06	5.78	-
YoY %	-120.32%	1,311.27%	177.45%	-70.17%	120.02%	-896.89%	-	-
Horiz. %	-378.55%	1,862.98%	132.01%	47.58%	159.52%	-796.89%	100.00%	-
DPS	10.00	10.00	9.50	7.00	9.50	9.50	8.49	2.76%
YoY %	0.00%	5.26%	35.71%	-26.32%	0.00%	11.90%	-	-
Horiz. %	117.79%	117.79%	111.90%	82.45%	111.90%	111.90%	100.00%	-
NAPS	2.38	2.61	1.84	1.90	1.70	1.86	2.58	-1.33%
YoY %	-8.81%	41.85%	-3.16%	11.76%	-8.60%	-27.91%	-	-
Horiz. %	92.25%	101.16%	71.32%	73.64%	65.89%	72.09%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Adjusted Per Share Value based on latest NOSH - 9,172,550
RPS	252.06	274.19	286.48	263.87	268.66	262.31	264.29	-0.78%
YoY %	-8.07%	-4.29%	8.57%	-1.78%	2.42%	-0.75%	-	-
Horiz. %	95.37%	103.75%	108.40%	99.84%	101.65%	99.25%	100.00%	-
EPS	-21.87	107.62	7.63	2.75	9.20	-45.50	5.70	-
YoY %	-120.32%	1,310.48%	177.45%	-70.11%	120.22%	-898.25%	-	-
Horiz. %	-383.68%	1,888.07%	133.86%	48.25%	161.40%	-798.25%	100.00%	-
DPS	10.00	9.99	9.49	6.99	9.44	9.38	8.37	3.00%
YoY %	0.10%	5.27%	35.77%	-25.95%	0.64%	12.07%	-	-
Horiz. %	119.47%	119.35%	113.38%	83.51%	112.78%	112.07%	100.00%	-
NAPS	2.3791	2.6085	1.8385	1.8973	1.6965	1.8375	2.5422	-1.09%
YoY %	-8.79%	41.88%	-3.10%	11.84%	-7.67%	-27.72%	-	-
Horiz. %	93.58%	102.61%	72.32%	74.63%	66.73%	72.28%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/24	31/03/23	31/03/22	31/03/21	31/03/20	29/03/19	30/03/18	-
Price	2.69	3.01	3.79	3.65	3.28	4.15	5.45	-
P/RPS	1.07	1.10	1.32	1.38	1.22	1.56	2.03	-10.11%
YoY %	-2.73%	-16.67%	-4.35%	13.11%	-21.79%	-23.15%	-	-
Horiz. %	52.71%	54.19%	65.02%	67.98%	60.10%	76.85%	100.00%	-
P/EPS	-12.29	2.80	49.65	132.50	35.59	-9.01	94.28	-
YoY %	-538.93%	-94.36%	-62.53%	272.30%	495.01%	-109.56%	-	-
Horiz. %	-13.04%	2.97%	52.66%	140.54%	37.75%	-9.56%	100.00%	-
EY	-8.13	35.77	2.01	0.75	2.81	-11.10	1.06	-
YoY %	-122.73%	1,679.60%	168.00%	-73.31%	125.32%	-1,147.17%	-	-
Horiz. %	-766.98%	3,374.53%	189.62%	70.75%	265.09%	-1,047.17%	100.00%	-
DY	3.72	3.32	2.51	1.92	2.90	2.29	1.56	15.57%
YoY %	12.05%	32.27%	30.73%	-33.79%	26.64%	46.79%	-	-
Horiz. %	238.46%	212.82%	160.90%	123.08%	185.90%	146.79%	100.00%	-
P/NAPS	1.13	1.15	2.06	1.92	1.93	2.23	2.11	-9.87%
YoY %	-1.74%	-44.17%	7.29%	-0.52%	-13.45%	5.69%	-	-
Horiz. %	53.55%	54.50%	97.63%	91.00%	91.47%	105.69%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Price Multiplier on Announcement Date
Date	29/05/24	25/05/23	25/05/22	25/05/21	21/05/20	28/05/19	22/05/18	-
Price	2.74	2.96	3.19	3.50	3.77	4.54	5.07	-
P/RPS	1.09	1.08	1.11	1.32	1.40	1.71	1.89	-8.75%
YoY %	0.93%	-2.70%	-15.91%	-5.71%	-18.13%	-9.52%	-	-
Horiz. %	57.67%	57.14%	58.73%	69.84%	74.07%	90.48%	100.00%	-
P/EPS	-12.52	2.75	41.79	127.05	40.91	-9.86	87.71	-
YoY %	-555.27%	-93.42%	-67.11%	210.56%	514.91%	-111.24%	-	-
Horiz. %	-14.27%	3.14%	47.65%	144.85%	46.64%	-11.24%	100.00%	-
EY	-7.99	36.38	2.39	0.79	2.44	-10.14	1.14	-
YoY %	-121.96%	1,422.18%	202.53%	-67.62%	124.06%	-989.47%	-	-
Horiz. %	-700.88%	3,191.23%	209.65%	69.30%	214.04%	-889.47%	100.00%	-
DY	3.65	3.38	2.98	2.00	2.52	2.09	1.67	13.90%
YoY %	7.99%	13.42%	49.00%	-20.63%	20.57%	25.15%	-	-
Horiz. %	218.56%	202.40%	178.44%	119.76%	150.90%	125.15%	100.00%	-
P/NAPS	1.15	1.13	1.73	1.84	2.22	2.44	1.97	-8.57%
YoY %	1.77%	-34.68%	-5.98%	-17.12%	-9.02%	23.86%	-	-
Horiz. %	58.38%	57.36%	87.82%	93.40%	112.69%	123.86%	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