Axiata Group Bhd
KLSE:AXIATA

Watchlist Manager
Axiata Group Bhd Logo
Axiata Group Bhd
KLSE:AXIATA
Watchlist
Price: 2.58 MYR
Market Cap: 23.7B MYR
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+5%
5Y
-32%
10Y
-14%
Operating Income
+
3Y
+90%
5Y
-31%
10Y
-30%
Net Income
+
3Y
-
5Y
-81%
10Y
-93%

Earnings Waterfall
Axiata Group Bhd

Revenue
16.6B MYR
Cost of Revenue
-2.9B MYR
Gross Profit
13.6B MYR
Operating Expenses
-11B MYR
Operating Income
2.7B MYR
Other Expenses
-2.5B MYR
Net Income
178.5m MYR

Income Statement
Axiata Group Bhd

Rotate your device to view
Income Statement
Currency: MYR
Dec-2007 Mar-2008 Jun-2008 Sep-2008 Dec-2008 Mar-2009 Jun-2009 Sep-2009 Dec-2009 Mar-2010 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025
Revenue
Interest Expense
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
595
0
0
0
670
0
0
0
1 232
0
0
0
878
0
0
0
2 168
0
0
0
2 205
0
0
0
Revenue
4 954
N/A
10 406
+110%
10 963
+5%
11 684
+7%
11 348
-3%
11 537
+2%
11 822
+2%
11 974
+1%
13 105
+9%
14 214
+8%
14 854
+5%
15 360
+3%
15 621
+2%
15 748
+1%
19 883
+26%
20 141
+1%
16 448
-18%
20 695
+26%
17 122
-17%
17 467
+2%
17 652
+1%
17 887
+1%
18 099
+1%
18 307
+1%
18 371
+0%
18 404
+0%
18 505
+1%
18 411
-1%
18 712
+2%
18 947
+1%
18 924
0%
19 336
+2%
19 883
+3%
20 142
+1%
20 744
+3%
21 136
+2%
21 565
+2%
22 438
+4%
23 186
+3%
23 931
+3%
24 402
+2%
24 270
-1%
24 078
-1%
23 880
-1%
23 886
+0%
24 087
+1%
24 374
+1%
24 583
+1%
24 583
+0%
24 671
+0%
24 309
-1%
24 208
0%
24 203
0%
24 231
+0%
24 828
+2%
25 260
+2%
19 994
-21%
18 914
-5%
17 017
-10%
15 842
-7%
20 020
+26%
16 505
-18%
17 367
+5%
17 695
+2%
22 318
+26%
22 286
0%
22 686
+2%
22 312
-2%
22 335
+0%
21 761
-3%
18 972
-13%
16 571
-13%
Gross Profit
Cost of Revenue
0
0
0
0
(754)
0
0
0
(901)
(1 306)
(1 899)
(2 502)
(947)
(2 528)
(3 264)
(3 401)
(991)
(3 485)
(2 970)
(3 217)
(3 424)
(3 664)
(3 813)
(3 771)
(3 807)
(3 726)
(3 727)
(3 771)
(6 822)
(3 685)
(3 479)
(3 366)
(7 216)
(3 394)
(3 526)
(3 538)
(7 316)
(3 848)
(4 083)
(4 274)
(8 676)
(4 556)
(4 570)
(4 615)
(9 268)
(4 492)
(4 489)
(4 357)
(8 232)
(4 234)
(4 026)
(4 018)
(7 916)
(3 920)
(4 043)
(4 182)
(6 458)
(3 397)
(3 132)
(2 995)
(6 931)
(3 361)
(3 627)
(3 769)
(7 310)
(4 171)
(4 076)
(3 750)
(6 557)
(3 381)
(3 094)
(2 930)
Gross Profit
0
N/A
0
N/A
0
N/A
0
N/A
10 594
N/A
0
N/A
0
N/A
0
N/A
12 204
N/A
6 262
-49%
9 523
+52%
12 858
+35%
14 673
+14%
13 220
-10%
16 620
+26%
16 740
+1%
15 457
-8%
17 209
+11%
14 153
-18%
14 250
+1%
14 227
0%
14 222
0%
14 286
+0%
14 537
+2%
14 564
+0%
14 678
+1%
14 778
+1%
14 640
-1%
11 890
-19%
15 263
+28%
15 446
+1%
15 971
+3%
12 668
-21%
16 748
+32%
17 218
+3%
17 598
+2%
14 249
-19%
18 590
+30%
19 103
+3%
19 657
+3%
15 726
-20%
19 714
+25%
19 508
-1%
19 265
-1%
14 618
-24%
19 595
+34%
19 884
+1%
20 227
+2%
16 351
-19%
20 437
+25%
20 284
-1%
20 189
0%
16 287
-19%
20 311
+25%
20 785
+2%
21 077
+1%
13 536
-36%
15 518
+15%
13 886
-11%
12 846
-7%
13 090
+2%
13 144
+0%
13 740
+5%
13 926
+1%
15 008
+8%
18 114
+21%
18 611
+3%
18 562
0%
15 778
-15%
18 380
+16%
15 878
-14%
13 641
-14%
Operating Income
Operating Expenses
(3 878)
(7 721)
(8 356)
(8 988)
(8 386)
(9 384)
(9 866)
(9 957)
(9 346)
(9 479)
(8 972)
(8 416)
(10 353)
(9 971)
(12 463)
(12 671)
(11 324)
(12 103)
(9 894)
(10 001)
(9 907)
(10 136)
(10 292)
(10 447)
(10 418)
(10 624)
(10 896)
(11 036)
(8 519)
(11 756)
(11 988)
(12 126)
(9 290)
(13 040)
(13 505)
(14 392)
(11 609)
(15 777)
(16 251)
(16 670)
(12 301)
(16 505)
(19 874)
(19 769)
(13 328)
(21 480)
(17 976)
(18 104)
(12 602)
(16 301)
(16 522)
(16 298)
(13 822)
(17 888)
(18 149)
(18 511)
(10 851)
(13 272)
(11 969)
(11 440)
(10 665)
(16 294)
(16 822)
(16 846)
(12 352)
(15 372)
(15 616)
(15 442)
(12 002)
(14 242)
(12 365)
(10 965)
Selling, General & Administrative
(3 202)
0
0
0
(6 201)
0
0
0
(6 989)
(697)
(1 057)
(1 429)
(6 087)
(1 430)
(1 766)
(1 808)
(6 569)
(1 891)
(1 541)
(1 483)
(1 422)
(1 430)
(1 464)
(1 506)
(1 463)
(1 473)
(1 466)
(1 412)
(4 386)
(1 421)
(1 391)
(1 422)
(4 783)
(1 559)
(1 619)
(1 717)
(5 461)
(1 896)
(2 030)
(2 087)
(5 837)
(2 172)
(2 199)
(2 177)
(5 683)
(2 086)
(2 036)
(2 006)
(5 099)
(2 441)
(2 262)
(2 226)
(4 965)
(1 921)
(2 184)
(2 324)
(4 229)
(1 883)
(1 689)
(1 557)
(4 047)
(1 645)
(1 703)
(1 754)
(4 514)
(2 047)
(2 045)
(1 920)
(4 146)
(1 556)
(1 314)
(1 170)
Depreciation & Amortization
(929)
(1 837)
(1 952)
(2 149)
(2 366)
(2 459)
(2 756)
(2 793)
(2 826)
(3 000)
(2 951)
(2 959)
(2 735)
(3 989)
(4 668)
(4 771)
(3 122)
(3 937)
(3 300)
(3 322)
(3 184)
(3 401)
(3 427)
(3 476)
(3 362)
(3 422)
(3 446)
(3 528)
(3 624)
(3 785)
(3 906)
(4 004)
(4 170)
(4 380)
(4 770)
(5 041)
(5 595)
(6 019)
(6 073)
(6 268)
(5 988)
(5 861)
(5 907)
(5 920)
(7 172)
(7 895)
(8 112)
(8 447)
(6 950)
(7 290)
(7 425)
(7 341)
(8 104)
(8 612)
(8 673)
(8 895)
(6 140)
(6 291)
(5 706)
(5 403)
(6 086)
(10 194)
(10 570)
(10 749)
(7 080)
(7 304)
(7 489)
(7 448)
(7 136)
(7 083)
(6 337)
(5 537)
Other Operating Expenses
252
(5 884)
(6 404)
(6 839)
180
(6 925)
(7 110)
(7 164)
469
(5 782)
(4 964)
(4 027)
(1 530)
(4 553)
(6 029)
(6 093)
(1 632)
(6 275)
(5 052)
(5 196)
(5 300)
(5 305)
(5 401)
(5 465)
(5 593)
(5 730)
(5 984)
(6 096)
(509)
(6 551)
(6 691)
(6 701)
(338)
(7 101)
(7 116)
(7 635)
(553)
(7 862)
(8 148)
(8 315)
(477)
(8 472)
(11 768)
(11 672)
(473)
(11 500)
(7 828)
(7 651)
(553)
(6 570)
(6 836)
(6 731)
(754)
(7 356)
(7 293)
(7 292)
(483)
(5 098)
(4 574)
(4 481)
(531)
(4 455)
(4 549)
(4 343)
(758)
(6 021)
(6 082)
(6 074)
(721)
(5 603)
(4 714)
(4 258)
Operating Income
1 076
N/A
2 685
+150%
2 607
-3%
2 696
+3%
2 207
-18%
2 153
-2%
1 955
-9%
2 017
+3%
2 858
+42%
3 428
+20%
3 983
+16%
4 443
+12%
4 321
-3%
3 249
-25%
4 157
+28%
4 069
-2%
4 133
+2%
5 106
+24%
4 259
-17%
4 249
0%
4 321
+2%
4 086
-5%
3 995
-2%
4 090
+2%
4 146
+1%
4 054
-2%
3 882
-4%
3 604
-7%
3 370
-6%
3 506
+4%
3 458
-1%
3 844
+11%
3 377
-12%
3 708
+10%
3 713
+0%
3 206
-14%
2 640
-18%
2 812
+7%
2 853
+1%
2 987
+5%
3 425
+15%
3 210
-6%
(366)
N/A
(504)
-38%
1 290
N/A
(1 885)
N/A
1 908
N/A
2 123
+11%
3 749
+77%
4 135
+10%
3 761
-9%
3 891
+3%
2 465
-37%
2 423
-2%
2 636
+9%
2 567
-3%
2 685
+5%
2 246
-16%
1 916
-15%
1 406
-27%
2 425
+72%
(3 150)
N/A
(3 083)
+2%
(2 920)
+5%
2 657
N/A
2 742
+3%
2 994
+9%
3 120
+4%
3 776
+21%
4 138
+10%
3 513
-15%
2 676
-24%
Pre-Tax Income
Interest Income Expense
(265)
(231)
(358)
(519)
(1 282)
(1 695)
(1 194)
(847)
(100)
91
(371)
(556)
(338)
(359)
(324)
(317)
(243)
(624)
(678)
(659)
(447)
(314)
(261)
(411)
(554)
(422)
(697)
(580)
(423)
(685)
(378)
(494)
(518)
(515)
(894)
(963)
(1 673)
(1 832)
(1 711)
(1 735)
(1 255)
(1 624)
(1 678)
(1 721)
(1 680)
(1 237)
(1 318)
(1 341)
(1 447)
(1 701)
(1 593)
(1 573)
(1 520)
(1 483)
(1 479)
(1 476)
(1 417)
(1 780)
(2 250)
(2 625)
(2 557)
(2 040)
(1 969)
(1 661)
(1 659)
(1 916)
(1 661)
(903)
(1 470)
(1 419)
(1 020)
(1 621)
Non-Reccuring Items
71
0
0
0
(20)
0
0
0
(92)
173
173
173
(607)
0
0
0
(95)
0
0
0
(112)
0
0
0
(58)
0
0
0
200
0
0
0
472
0
0
0
173
0
0
0
(233)
0
0
0
(3 683)
0
0
0
478
0
0
0
226
0
0
0
(316)
0
0
0
(1 678)
0
0
0
(858)
0
0
306
398
0
0
175
Total Other Income
0
0
0
0
1
0
0
0
0
0
0
0
(170)
0
0
0
(219)
0
0
0
0
0
0
0
(1)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(128)
0
0
0
(140)
0
0
0
Pre-Tax Income
882
N/A
2 454
+178%
2 249
-8%
2 177
-3%
906
-58%
459
-49%
762
+66%
1 170
+54%
2 666
+128%
3 692
+38%
3 785
+3%
4 060
+7%
3 206
-21%
2 891
-10%
3 832
+33%
3 752
-2%
3 577
-5%
4 482
+25%
3 581
-20%
3 589
+0%
3 762
+5%
3 772
+0%
3 733
-1%
3 679
-1%
3 533
-4%
3 632
+3%
3 186
-12%
3 024
-5%
3 147
+4%
2 822
-10%
3 080
+9%
3 351
+9%
3 331
-1%
3 193
-4%
2 819
-12%
2 243
-20%
1 140
-49%
980
-14%
1 142
+17%
1 252
+10%
1 936
+55%
1 586
-18%
(2 044)
N/A
(2 224)
-9%
(4 073)
-83%
(3 122)
+23%
590
N/A
782
+33%
2 780
+255%
2 434
-12%
2 168
-11%
2 319
+7%
1 171
-49%
940
-20%
1 157
+23%
1 091
-6%
951
-13%
465
-51%
(333)
N/A
(1 218)
-266%
(1 809)
-49%
(5 190)
-187%
(5 051)
+3%
(4 581)
+9%
11
N/A
827
+7 403%
1 333
+61%
2 522
+89%
2 564
+2%
2 719
+6%
2 494
-8%
1 230
-51%
Net Income
Tax Provision
(134)
(541)
(568)
(538)
(435)
(388)
(511)
(630)
(910)
(1 030)
(1 019)
(1 081)
(1 089)
(1 090)
(1 301)
(1 286)
(864)
(1 125)
(861)
(741)
(882)
(863)
(885)
(869)
(794)
(839)
(696)
(689)
(778)
(647)
(680)
(610)
(695)
(692)
(715)
(798)
(482)
(462)
(377)
(464)
(774)
(780)
(947)
(900)
(902)
(959)
(1 049)
(1 120)
(965)
(1 021)
(902)
(892)
(547)
(527)
(486)
(424)
(644)
(615)
(605)
(554)
(605)
(261)
(225)
(216)
(666)
(691)
(798)
(951)
(966)
(946)
(958)
(824)
Income from Continuing Operations
748
1 914
1 682
1 639
471
71
251
540
1 756
2 663
2 766
2 980
2 117
1 801
2 532
2 466
2 712
3 357
2 720
2 849
2 880
2 910
2 849
2 810
2 739
2 793
2 490
2 335
2 369
2 175
2 400
2 741
2 636
2 501
2 104
1 445
657
518
765
788
1 162
806
(2 991)
(3 124)
(4 975)
(4 081)
(459)
(337)
1 815
1 414
1 266
1 427
624
413
672
667
308
(150)
(938)
(1 773)
(2 414)
(5 451)
(5 277)
(4 797)
(655)
135
535
1 571
1 599
1 772
1 536
406
Income to Minority Interest
(64)
(74)
(64)
(106)
27
89
68
39
(103)
(153)
(206)
(284)
(346)
(404)
(500)
(483)
(367)
(446)
(353)
(362)
(366)
(348)
(308)
(264)
(189)
(183)
(69)
7
(4)
100
30
(55)
(82)
(164)
(188)
(163)
(153)
(143)
(172)
(213)
(253)
(283)
(251)
(224)
213
191
147
73
(358)
(493)
(486)
(473)
(259)
(161)
(221)
(220)
(458)
(380)
(318)
(245)
(205)
(279)
(247)
(288)
93
(301)
(354)
(466)
(652)
(699)
(634)
(486)
Net Income (Common)
684
N/A
1 840
+169%
1 618
-12%
1 533
-5%
498
-68%
159
-68%
319
+101%
579
+81%
1 653
+185%
2 510
+52%
2 560
+2%
2 696
+5%
1 770
-34%
1 397
-21%
2 032
+45%
1 982
-2%
2 346
+18%
2 911
+24%
2 366
-19%
2 487
+5%
2 513
+1%
2 562
+2%
2 540
-1%
2 546
+0%
2 550
+0%
2 610
+2%
2 421
-7%
2 341
-3%
2 365
+1%
2 275
-4%
2 431
+7%
2 686
+11%
2 554
-5%
2 338
-8%
1 916
-18%
1 281
-33%
504
-61%
375
-26%
593
+58%
575
-3%
909
+58%
523
-42%
(3 242)
N/A
(3 348)
-3%
(4 762)
-42%
(3 889)
+18%
(312)
+92%
(264)
+15%
1 458
N/A
921
-37%
780
-15%
954
+22%
365
-62%
253
-31%
450
+78%
447
-1%
819
+83%
700
-14%
316
-55%
(86)
N/A
9 751
N/A
9 868
+1%
9 398
-5%
8 653
-8%
(1 995)
N/A
(2 009)
-1%
(1 297)
+35%
477
N/A
947
+99%
1 047
+11%
1 183
+13%
179
-85%
EPS (Diluted)
0.12
N/A
0.35
+192%
0.31
-11%
0.29
-6%
0.09
-69%
0.03
-67%
0.02
-33%
0.08
+300%
0.21
+163%
0.29
+38%
0.3
+3%
0.33
+10%
0.21
-36%
0.17
-19%
0.24
+41%
0.23
-4%
0.28
+22%
0.34
+21%
0.28
-18%
0.29
+4%
0.29
N/A
0.3
+3%
0.3
N/A
0.3
N/A
0.3
N/A
0.31
+3%
0.28
-10%
0.27
-4%
0.27
N/A
0.26
-4%
0.28
+8%
0.31
+11%
0.29
-6%
0.26
-10%
0.21
-19%
0.14
-33%
0.06
-57%
0.05
-17%
0.08
+60%
0.08
N/A
0.1
+25%
0.06
-40%
-0.36
N/A
-0.38
-6%
-0.53
-39%
-0.43
+19%
-0.04
+91%
-0.03
+25%
0.16
N/A
0.1
-38%
0.09
-10%
0.11
+22%
0.04
-64%
0.03
-25%
0.05
+67%
0.05
N/A
0.08
+60%
0.07
-13%
0.03
-57%
0
N/A
1.06
N/A
1.07
+1%
1.01
-6%
0.94
-7%
-0.21
N/A
-0.21
N/A
-0.14
+33%
0.05
N/A
0.1
+100%
0.12
+20%
0.12
N/A
0.01
-92%

See Also

Summary
AXIATA intrinsic value, competitors valuation, and company profile.
DCF Valuation
AXIATA stock valuation using Discount Cash Flow valuation method.
Relative Valuation
AXIATA stock valuation using valuation multiples.
Wall Street Estimates
AXIATA price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
AXIATA stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 307,400+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.