Highlights

[AIRASIA] QoQ Annualized Quarter Result on 2019-06-30 [#2]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 28-Aug-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Jun-2019  [#2]
Profit Trend QoQ -     -42.66%    YoY -     -92.67%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 12,115,198 12,040,274 11,524,108 10,603,755 10,372,805 10,357,612 10,220,728 11.99%
  QoQ % 0.62% 4.48% 8.68% 2.23% 0.15% 1.34% -
  Horiz. % 118.54% 117.80% 112.75% 103.75% 101.49% 101.34% 100.00%
PBT -423,050 16,342 857,224 1,364,710 2,374,580 2,937,804 4,777,356 -
  QoQ % -2,688.73% -98.09% -37.19% -42.53% -19.17% -38.51% -
  Horiz. % -8.86% 0.34% 17.94% 28.57% 49.70% 61.49% 100.00%
Tax 555,671 273,220 -450,788 346,695 576,036 -127,448 -415,992 -
  QoQ % 103.38% 160.61% -230.02% -39.81% 551.98% 69.36% -
  Horiz. % -133.58% -65.68% 108.36% -83.34% -138.47% 30.64% 100.00%
NP 132,621 289,562 406,436 1,711,405 2,950,616 2,810,356 4,361,364 -90.24%
  QoQ % -54.20% -28.76% -76.25% -42.00% 4.99% -35.56% -
  Horiz. % 3.04% 6.64% 9.32% 39.24% 67.65% 64.44% 100.00%
NP to SH 107,620 220,402 384,356 1,979,972 3,225,814 3,006,706 4,567,940 -91.76%
  QoQ % -51.17% -42.66% -80.59% -38.62% 7.29% -34.18% -
  Horiz. % 2.36% 4.82% 8.41% 43.34% 70.62% 65.82% 100.00%
Tax Rate - % -1,671.89 % 52.59 % -25.40 % -24.26 % 4.34 % 8.71 % -
  QoQ % 0.00% -3,279.10% 307.05% -4.70% -658.99% -50.17% -
  Horiz. % 0.00% -19,195.06% 603.79% -291.62% -278.53% 49.83% 100.00%
Total Cost 11,982,577 11,750,712 11,117,672 8,892,350 7,422,189 7,547,256 5,859,364 61.04%
  QoQ % 1.97% 5.69% 25.03% 19.81% -1.66% 28.81% -
  Horiz. % 204.50% 200.55% 189.74% 151.76% 126.67% 128.81% 100.00%
Net Worth 4,611,924 7,586,281 8,254,676 6,216,071 8,622,292 8,221,256 - -
  QoQ % -39.21% -8.10% 32.80% -27.91% 4.88% 0.00% -
  Horiz. % 56.10% 92.28% 100.41% 75.61% 104.88% 100.00% -
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - 12,031,106 401,036 1,782,386 - - -
  QoQ % 0.00% 0.00% 2,900.00% -77.50% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 675.00% 22.50% 100.00% - -
Div Payout % - % - % 3,130.20 % 20.25 % 55.25 % - % - % -
  QoQ % 0.00% 0.00% 15,357.78% -63.35% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 5,665.52% 36.65% 100.00% - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 4,611,924 7,586,281 8,254,676 6,216,071 8,622,292 8,221,256 - -
  QoQ % -39.21% -8.10% 32.80% -27.91% 4.88% 0.00% -
  Horiz. % 56.10% 92.28% 100.41% 75.61% 104.88% 100.00% -
NOSH 3,341,974 3,341,974 3,341,974 3,341,974 3,341,974 3,341,974 3,341,974 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 1.09 % 2.40 % 3.53 % 16.14 % 28.45 % 27.13 % 42.67 % -91.31%
  QoQ % -54.58% -32.01% -78.13% -43.27% 4.87% -36.42% -
  Horiz. % 2.55% 5.62% 8.27% 37.83% 66.67% 63.58% 100.00%
ROE 2.33 % 2.91 % 4.66 % 31.85 % 37.41 % 36.57 % - % -
  QoQ % -19.93% -37.55% -85.37% -14.86% 2.30% 0.00% -
  Horiz. % 6.37% 7.96% 12.74% 87.09% 102.30% 100.00% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 362.52 360.27 344.83 317.29 310.38 309.92 305.83 11.99%
  QoQ % 0.62% 4.48% 8.68% 2.23% 0.15% 1.34% -
  Horiz. % 118.54% 117.80% 112.75% 103.75% 101.49% 101.34% 100.00%
EPS 3.20 6.60 11.60 59.20 96.53 90.00 136.80 -91.80%
  QoQ % -51.52% -43.10% -80.41% -38.67% 7.26% -34.21% -
  Horiz. % 2.34% 4.82% 8.48% 43.27% 70.56% 65.79% 100.00%
DPS 0.00 0.00 360.00 12.00 53.33 0.00 0.00 -
  QoQ % 0.00% 0.00% 2,900.00% -77.50% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 675.04% 22.50% 100.00% - -
NAPS 1.3800 2.2700 2.4700 1.8600 2.5800 2.4600 - -
  QoQ % -39.21% -8.10% 32.80% -27.91% 4.88% 0.00% -
  Horiz. % 56.10% 92.28% 100.41% 75.61% 104.88% 100.00% -
Adjusted Per Share Value based on latest NOSH - 3,341,974
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 362.52 360.27 344.83 317.29 310.38 309.92 305.83 11.99%
  QoQ % 0.62% 4.48% 8.68% 2.23% 0.15% 1.34% -
  Horiz. % 118.54% 117.80% 112.75% 103.75% 101.49% 101.34% 100.00%
EPS 3.20 6.60 11.60 59.20 96.53 90.00 136.80 -91.80%
  QoQ % -51.52% -43.10% -80.41% -38.67% 7.26% -34.21% -
  Horiz. % 2.34% 4.82% 8.48% 43.27% 70.56% 65.79% 100.00%
DPS 0.00 0.00 360.00 12.00 53.33 0.00 0.00 -
  QoQ % 0.00% 0.00% 2,900.00% -77.50% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 675.04% 22.50% 100.00% - -
NAPS 1.3800 2.2700 2.4700 1.8600 2.5800 2.4600 - -
  QoQ % -39.21% -8.10% 32.80% -27.91% 4.88% 0.00% -
  Horiz. % 56.10% 92.28% 100.41% 75.61% 104.88% 100.00% -
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 1.7600 2.7300 2.6600 2.9700 3.1600 2.9900 3.9300 -
P/RPS 0.49 0.76 0.77 0.94 1.02 0.96 1.29 -47.52%
  QoQ % -35.53% -1.30% -18.09% -7.84% 6.25% -25.58% -
  Horiz. % 37.98% 58.91% 59.69% 72.87% 79.07% 74.42% 100.00%
P/EPS 54.65 41.40 23.13 5.01 3.27 3.32 2.88 610.16%
  QoQ % 32.00% 78.99% 361.68% 53.21% -1.51% 15.28% -
  Horiz. % 1,897.57% 1,437.50% 803.12% 173.96% 113.54% 115.28% 100.00%
EY 1.83 2.42 4.32 19.95 30.55 30.09 34.78 -85.93%
  QoQ % -24.38% -43.98% -78.35% -34.70% 1.53% -13.48% -
  Horiz. % 5.26% 6.96% 12.42% 57.36% 87.84% 86.52% 100.00%
DY 0.00 0.00 135.34 4.04 16.88 0.00 0.00 -
  QoQ % 0.00% 0.00% 3,250.00% -76.07% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 801.78% 23.93% 100.00% - -
P/NAPS 1.28 1.20 1.08 1.60 1.22 1.22 0.00 -
  QoQ % 6.67% 11.11% -32.50% 31.15% 0.00% 0.00% -
  Horiz. % 104.92% 98.36% 88.52% 131.15% 100.00% 100.00% -
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 27/11/19 28/08/19 29/05/19 27/02/19 29/11/18 30/08/18 24/05/18 -
Price 1.7500 1.8000 2.6300 3.0400 2.9800 3.4400 3.2300 -
P/RPS 0.48 0.50 0.76 0.96 0.96 1.11 1.06 -41.00%
  QoQ % -4.00% -34.21% -20.83% 0.00% -13.51% 4.72% -
  Horiz. % 45.28% 47.17% 71.70% 90.57% 90.57% 104.72% 100.00%
P/EPS 54.34 27.29 22.87 5.13 3.09 3.82 2.36 707.81%
  QoQ % 99.12% 19.33% 345.81% 66.02% -19.11% 61.86% -
  Horiz. % 2,302.54% 1,156.36% 969.07% 217.37% 130.93% 161.86% 100.00%
EY 1.84 3.66 4.37 19.49 32.39 26.15 42.32 -87.61%
  QoQ % -49.73% -16.25% -77.58% -39.83% 23.86% -38.21% -
  Horiz. % 4.35% 8.65% 10.33% 46.05% 76.54% 61.79% 100.00%
DY 0.00 0.00 136.88 3.95 17.90 0.00 0.00 -
  QoQ % 0.00% 0.00% 3,365.32% -77.93% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 764.69% 22.07% 100.00% - -
P/NAPS 1.27 0.79 1.06 1.63 1.16 1.40 0.00 -
  QoQ % 60.76% -25.47% -34.97% 40.52% -17.14% 0.00% -
  Horiz. % 90.71% 56.43% 75.71% 116.43% 82.86% 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 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.
 


 

334  273  530  1138 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.28+0.03 
 VC 0.090.00 
 SUPERMX 1.57+0.12 
 ICON 0.38+0.26 
 XDL 0.165+0.005 
 HSI-H8K 0.145-0.005 
 MYEG 1.15+0.04 
 HSI-C7K 0.39+0.015 
 THHEAVY 0.1350.00 
 DGB 0.140.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
3. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
4. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
7. Response to "MNRB - Top 10 Dangers You Must Know About MNRB" An Davis's Blog
8. 千万不要抱股过新年?新年前套利才是王道? Qt_Trader
Partners & Brokers