Highlights

[AXIATA] QoQ Quarter Result on 2020-06-30 [#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 -     -57.46%    YoY -     -60.79%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 5,792,414 6,036,584 6,267,007 6,213,254 6,153,614 5,949,437 6,266,995 -5.12%
  QoQ % -4.04% -3.68% 0.87% 0.97% 3.43% -5.07% -
  Horiz. % 92.43% 96.32% 100.00% 99.14% 98.19% 94.93% 100.00%
PBT 405,810 611,886 632,278 533,517 637,471 976,792 -1,710,794 -
  QoQ % -33.68% -3.23% 18.51% -16.31% -34.74% 157.10% -
  Horiz. % -23.72% -35.77% -36.96% -31.19% -37.26% -57.10% 100.00%
Tax -249,326 -213,586 -228,135 -285,920 -349,972 -193,078 -309,939 -13.52%
  QoQ % -16.73% 6.38% 20.21% 18.30% -81.26% 37.70% -
  Horiz. % 80.44% 68.91% 73.61% 92.25% 112.92% 62.30% 100.00%
NP 156,484 398,300 404,143 247,597 287,499 783,714 -2,020,733 -
  QoQ % -60.71% -1.45% 63.23% -13.88% -63.32% 138.78% -
  Horiz. % -7.74% -19.71% -20.00% -12.25% -14.23% -38.78% 100.00%
NP to SH 80,018 188,106 332,558 119,702 204,094 709,053 -1,661,923 -
  QoQ % -57.46% -43.44% 177.82% -41.35% -71.22% 142.66% -
  Horiz. % -4.81% -11.32% -20.01% -7.20% -12.28% -42.66% 100.00%
Tax Rate 61.44 % 34.91 % 36.08 % 53.59 % 54.90 % 19.77 % - % -
  QoQ % 76.00% -3.24% -32.67% -2.39% 177.69% 0.00% -
  Horiz. % 310.77% 176.58% 182.50% 271.07% 277.69% 100.00% -
Total Cost 5,635,930 5,638,284 5,862,864 5,965,657 5,866,115 5,165,723 8,287,728 -22.69%
  QoQ % -0.04% -3.83% -1.72% 1.70% 13.56% -37.67% -
  Horiz. % 68.00% 68.03% 70.74% 71.98% 70.78% 62.33% 100.00%
Net Worth 16,134,201 15,578,341 16,189,980 16,614,154 17,202,124 16,873,451 17,542,688 -5.43%
  QoQ % 3.57% -3.78% -2.55% -3.42% 1.95% -3.81% -
  Horiz. % 91.97% 88.80% 92.29% 94.71% 98.06% 96.19% 100.00%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 183,343 - 411,609 - 455,082 - 409,026 -41.46%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 44.82% 0.00% 100.63% 0.00% 111.26% 0.00% 100.00%
Div Payout % 229.13 % - % 123.77 % - % 222.98 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 102.76% 0.00% 55.51% 0.00% 100.00% - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 16,134,201 15,578,341 16,189,980 16,614,154 17,202,124 16,873,451 17,542,688 -5.43%
  QoQ % 3.57% -3.78% -2.55% -3.42% 1.95% -3.81% -
  Horiz. % 91.97% 88.80% 92.29% 94.71% 98.06% 96.19% 100.00%
NOSH 9,167,160 9,163,730 9,146,882 9,128,656 9,101,653 9,071,748 9,089,476 0.57%
  QoQ % 0.04% 0.18% 0.20% 0.30% 0.33% -0.20% -
  Horiz. % 100.85% 100.82% 100.63% 100.43% 100.13% 99.80% 100.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 2.70 % 6.60 % 6.45 % 3.98 % 4.67 % 13.17 % -32.24 % -
  QoQ % -59.09% 2.33% 62.06% -14.78% -64.54% 140.85% -
  Horiz. % -8.37% -20.47% -20.01% -12.34% -14.49% -40.85% 100.00%
ROE 0.50 % 1.21 % 2.05 % 0.72 % 1.19 % 4.20 % -9.47 % -
  QoQ % -58.68% -40.98% 184.72% -39.50% -71.67% 144.35% -
  Horiz. % -5.28% -12.78% -21.65% -7.60% -12.57% -44.35% 100.00%
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 63.19 65.87 68.52 68.06 67.61 65.58 68.95 -5.65%
  QoQ % -4.07% -3.87% 0.68% 0.67% 3.10% -4.89% -
  Horiz. % 91.65% 95.53% 99.38% 98.71% 98.06% 95.11% 100.00%
EPS 0.90 2.10 3.60 1.30 2.20 7.80 -18.30 -
  QoQ % -57.14% -41.67% 176.92% -40.91% -71.79% 142.62% -
  Horiz. % -4.92% -11.48% -19.67% -7.10% -12.02% -42.62% 100.00%
DPS 2.00 0.00 4.50 0.00 5.00 0.00 4.50 -41.79%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 44.44% 0.00% 100.00% 0.00% 111.11% 0.00% 100.00%
NAPS 1.7600 1.7000 1.7700 1.8200 1.8900 1.8600 1.9300 -5.97%
  QoQ % 3.53% -3.95% -2.75% -3.70% 1.61% -3.63% -
  Horiz. % 91.19% 88.08% 91.71% 94.30% 97.93% 96.37% 100.00%
Adjusted Per Share Value based on latest NOSH - 9,169,510
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 63.17 65.83 68.35 67.76 67.11 64.88 68.35 -5.12%
  QoQ % -4.04% -3.69% 0.87% 0.97% 3.44% -5.08% -
  Horiz. % 92.42% 96.31% 100.00% 99.14% 98.19% 94.92% 100.00%
EPS 0.87 2.05 3.63 1.31 2.23 7.73 -18.12 -
  QoQ % -57.56% -43.53% 177.10% -41.26% -71.15% 142.66% -
  Horiz. % -4.80% -11.31% -20.03% -7.23% -12.31% -42.66% 100.00%
DPS 2.00 0.00 4.49 0.00 4.96 0.00 4.46 -41.44%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 44.84% 0.00% 100.67% 0.00% 111.21% 0.00% 100.00%
NAPS 1.7595 1.6989 1.7656 1.8119 1.8760 1.8402 1.9132 -5.43%
  QoQ % 3.57% -3.78% -2.56% -3.42% 1.95% -3.82% -
  Horiz. % 91.97% 88.80% 92.29% 94.71% 98.06% 96.18% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 3.5500 3.2800 4.1400 4.3000 4.9800 4.1500 3.9300 -
P/RPS 5.62 4.98 6.04 6.32 7.37 6.33 5.70 -0.94%
  QoQ % 12.85% -17.55% -4.43% -14.25% 16.43% 11.05% -
  Horiz. % 98.60% 87.37% 105.96% 110.88% 129.30% 111.05% 100.00%
P/EPS 406.70 159.79 113.87 327.92 222.09 53.10 -21.49 -
  QoQ % 154.52% 40.33% -65.28% 47.65% 318.25% 347.09% -
  Horiz. % -1,892.51% -743.56% -529.87% -1,525.92% -1,033.46% -247.09% 100.00%
EY 0.25 0.63 0.88 0.30 0.45 1.88 -4.65 -
  QoQ % -60.32% -28.41% 193.33% -33.33% -76.06% 140.43% -
  Horiz. % -5.38% -13.55% -18.92% -6.45% -9.68% -40.43% 100.00%
DY 0.56 0.00 1.09 0.00 1.00 0.00 1.15 -38.13%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 48.70% 0.00% 94.78% 0.00% 86.96% 0.00% 100.00%
P/NAPS 2.02 1.93 2.34 2.36 2.63 2.23 2.04 -0.66%
  QoQ % 4.66% -17.52% -0.85% -10.27% 17.94% 9.31% -
  Horiz. % 99.02% 94.61% 114.71% 115.69% 128.92% 109.31% 100.00%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 27/08/20 21/05/20 21/02/20 28/11/19 29/08/19 28/05/19 22/02/19 -
Price 3.1300 3.7700 4.2500 4.2600 5.0300 4.5400 4.2500 -
P/RPS 4.95 5.72 6.20 6.26 7.44 6.92 6.16 -13.58%
  QoQ % -13.46% -7.74% -0.96% -15.86% 7.51% 12.34% -
  Horiz. % 80.36% 92.86% 100.65% 101.62% 120.78% 112.34% 100.00%
P/EPS 358.58 183.66 116.89 324.87 224.31 58.09 -23.24 -
  QoQ % 95.24% 57.12% -64.02% 44.83% 286.14% 349.96% -
  Horiz. % -1,542.94% -790.28% -502.97% -1,397.89% -965.19% -249.96% 100.00%
EY 0.28 0.54 0.86 0.31 0.45 1.72 -4.30 -
  QoQ % -48.15% -37.21% 177.42% -31.11% -73.84% 140.00% -
  Horiz. % -6.51% -12.56% -20.00% -7.21% -10.47% -40.00% 100.00%
DY 0.64 0.00 1.06 0.00 0.99 0.00 1.06 -28.59%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 60.38% 0.00% 100.00% 0.00% 93.40% 0.00% 100.00%
P/NAPS 1.78 2.22 2.40 2.34 2.66 2.44 2.20 -13.18%
  QoQ % -19.82% -7.50% 2.56% -12.03% 9.02% 10.91% -
  Horiz. % 80.91% 100.91% 109.09% 106.36% 120.91% 110.91% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS