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.
 


 

360  308  555  778 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 HSI-H8F 0.42+0.025 
 XOX 0.0450.00 
 HSI-C7K 0.335-0.025 
 NETX 0.020.00 
 TRIVE 0.0150.00 
 IFCAMSC 0.53+0.04 
 PERDANA 0.435-0.025 
 VELESTO 0.38-0.01 
 JAKS 1.36+0.20 
Partners & Brokers