Highlights

[AIRASIA] QoQ Annualized Quarter Result on 2017-06-30 [#2]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 29-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     -38.10%    YoY -     -37.52%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 10,220,728 9,709,721 9,403,950 9,209,810 8,906,216 6,846,085 6,666,917 32.99%
  QoQ % 5.26% 3.25% 2.11% 3.41% 30.09% 2.69% -
  Horiz. % 153.31% 145.64% 141.05% 138.14% 133.59% 102.69% 100.00%
PBT 4,777,356 2,087,778 2,018,437 2,056,406 2,565,312 1,704,691 2,426,830 57.14%
  QoQ % 128.82% 3.44% -1.85% -19.84% 50.49% -29.76% -
  Horiz. % 196.86% 86.03% 83.17% 84.74% 105.71% 70.24% 100.00%
Tax -415,992 -495,774 -474,304 -608,014 -228,320 -86,133 -332,737 16.07%
  QoQ % 16.09% -4.53% 21.99% -166.30% -165.08% 74.11% -
  Horiz. % 125.02% 149.00% 142.55% 182.73% 68.62% 25.89% 100.00%
NP 4,361,364 1,592,004 1,544,133 1,448,392 2,336,992 1,618,558 2,094,093 63.16%
  QoQ % 173.95% 3.10% 6.61% -38.02% 44.39% -22.71% -
  Horiz. % 208.27% 76.02% 73.74% 69.17% 111.60% 77.29% 100.00%
NP to SH 4,567,940 1,639,649 1,689,760 1,524,794 2,463,240 1,621,659 2,097,441 68.10%
  QoQ % 178.59% -2.97% 10.82% -38.10% 51.90% -22.68% -
  Horiz. % 217.79% 78.17% 80.56% 72.70% 117.44% 77.32% 100.00%
Tax Rate 8.71 % 23.75 % 23.50 % 29.57 % 8.90 % 5.05 % 13.71 % -26.12%
  QoQ % -63.33% 1.06% -20.53% 232.25% 76.24% -63.17% -
  Horiz. % 63.53% 173.23% 171.41% 215.68% 64.92% 36.83% 100.00%
Total Cost 5,859,364 8,117,717 7,859,817 7,761,418 6,569,224 5,227,527 4,572,824 17.99%
  QoQ % -27.82% 3.28% 1.27% 18.15% 25.67% 14.32% -
  Horiz. % 128.13% 177.52% 171.88% 169.73% 143.66% 114.32% 100.00%
Net Worth - 6,383,170 6,216,071 5,714,775 6,048,972 6,623,478 5,958,218 -
  QoQ % 0.00% 2.69% 8.77% -5.52% -8.67% 11.17% -
  Horiz. % 0.00% 107.13% 104.33% 95.91% 101.52% 111.17% 100.00%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth - 6,383,170 6,216,071 5,714,775 6,048,972 6,623,478 5,958,218 -
  QoQ % 0.00% 2.69% 8.77% -5.52% -8.67% 11.17% -
  Horiz. % 0.00% 107.13% 104.33% 95.91% 101.52% 111.17% 100.00%
NOSH 3,341,974 3,341,974 3,341,974 3,341,974 3,341,974 2,782,974 2,784,214 12.96%
  QoQ % 0.00% 0.00% 0.00% 0.00% 20.09% -0.04% -
  Horiz. % 120.03% 120.03% 120.03% 120.03% 120.03% 99.96% 100.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 42.67 % 16.40 % 16.42 % 15.73 % 26.24 % 23.64 % 31.41 % 22.68%
  QoQ % 160.18% -0.12% 4.39% -40.05% 11.00% -24.74% -
  Horiz. % 135.85% 52.21% 52.28% 50.08% 83.54% 75.26% 100.00%
ROE - % 25.69 % 27.18 % 26.68 % 40.72 % 24.48 % 35.20 % -
  QoQ % 0.00% -5.48% 1.87% -34.48% 66.34% -30.45% -
  Horiz. % 0.00% 72.98% 77.22% 75.80% 115.68% 69.55% 100.00%
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 305.83 290.54 281.39 275.58 266.50 246.00 239.45 17.74%
  QoQ % 5.26% 3.25% 2.11% 3.41% 8.33% 2.74% -
  Horiz. % 127.72% 121.34% 117.52% 115.09% 111.30% 102.74% 100.00%
EPS 136.80 49.10 50.53 45.60 73.60 58.30 75.33 48.90%
  QoQ % 178.62% -2.83% 10.81% -38.04% 26.24% -22.61% -
  Horiz. % 181.60% 65.18% 67.08% 60.53% 97.70% 77.39% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS - 1.9100 1.8600 1.7100 1.8100 2.3800 2.1400 -
  QoQ % 0.00% 2.69% 8.77% -5.52% -23.95% 11.21% -
  Horiz. % 0.00% 89.25% 86.92% 79.91% 84.58% 111.21% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,341,974
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 305.83 290.54 281.39 275.58 266.50 204.85 199.49 32.99%
  QoQ % 5.26% 3.25% 2.11% 3.41% 30.10% 2.69% -
  Horiz. % 153.31% 145.64% 141.05% 138.14% 133.59% 102.69% 100.00%
EPS 136.80 49.10 50.53 45.63 73.71 48.52 62.76 68.19%
  QoQ % 178.62% -2.83% 10.74% -38.10% 51.92% -22.69% -
  Horiz. % 217.97% 78.23% 80.51% 72.71% 117.45% 77.31% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS - 1.9100 1.8600 1.7100 1.8100 1.9819 1.7828 -
  QoQ % 0.00% 2.69% 8.77% -5.52% -8.67% 11.17% -
  Horiz. % 0.00% 107.13% 104.33% 95.92% 101.53% 111.17% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 3.9300 3.3500 3.4500 3.2500 3.1400 2.2900 2.7900 -
P/RPS 1.29 1.15 1.23 1.18 0.00 0.93 1.17 6.73%
  QoQ % 12.17% -6.50% 4.24% 0.00% 0.00% -20.51% -
  Horiz. % 110.26% 98.29% 105.13% 100.85% 0.00% 79.49% 100.00%
P/EPS 2.88 6.83 6.82 7.12 0.00 3.93 3.70 -15.40%
  QoQ % -57.83% 0.15% -4.21% 0.00% 0.00% 6.22% -
  Horiz. % 77.84% 184.59% 184.32% 192.43% 0.00% 106.22% 100.00%
EY 34.78 14.65 14.66 14.04 0.00 25.45 27.00 18.41%
  QoQ % 137.41% -0.07% 4.42% 0.00% 0.00% -5.74% -
  Horiz. % 128.81% 54.26% 54.30% 52.00% 0.00% 94.26% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.00 1.75 1.85 1.90 3.14 0.96 1.30 -
  QoQ % 0.00% -5.41% -2.63% -39.49% 227.08% -26.15% -
  Horiz. % 0.00% 134.62% 142.31% 146.15% 241.54% 73.85% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 24/05/18 27/02/18 29/11/17 29/08/17 25/05/17 23/02/17 24/11/16 -
Price 3.2300 4.4600 3.1700 3.3300 3.1300 2.7600 2.7100 -
P/RPS 1.06 1.54 1.13 1.21 0.00 1.12 1.13 -4.18%
  QoQ % -31.17% 36.28% -6.61% 0.00% 0.00% -0.88% -
  Horiz. % 93.81% 136.28% 100.00% 107.08% 0.00% 99.12% 100.00%
P/EPS 2.36 9.09 6.27 7.30 0.00 4.74 3.60 -24.56%
  QoQ % -74.04% 44.98% -14.11% 0.00% 0.00% 31.67% -
  Horiz. % 65.56% 252.50% 174.17% 202.78% 0.00% 131.67% 100.00%
EY 42.32 11.00 15.95 13.70 0.00 21.11 27.80 32.37%
  QoQ % 284.73% -31.03% 16.42% 0.00% 0.00% -24.06% -
  Horiz. % 152.23% 39.57% 57.37% 49.28% 0.00% 75.94% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.00 2.34 1.70 1.95 3.13 1.16 1.27 -
  QoQ % 0.00% 37.65% -12.82% -37.70% 169.83% -8.66% -
  Horiz. % 0.00% 184.25% 133.86% 153.54% 246.46% 91.34% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

372  388  499  660 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.185+0.01 
 SAPNRG 0.11+0.005 
 HIBISCS 0.525+0.02 
 DGB 0.0250.00 
 HIBISCS-WC 0.17+0.035 
 HSI-H8M 0.32-0.09 
 VC 0.085+0.015 
 VELESTO 0.17+0.005 
 AVI 0.075+0.02 
 KNM 0.17+0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers