Highlights

[AIRASIA] QoQ Annualized Quarter Result on 2017-09-30 [#3]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 29-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     10.82%    YoY -     -19.44%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 10,357,612 10,220,728 9,709,721 9,403,950 9,209,810 8,906,216 6,846,085 31.89%
  QoQ % 1.34% 5.26% 3.25% 2.11% 3.41% 30.09% -
  Horiz. % 151.29% 149.29% 141.83% 137.36% 134.53% 130.09% 100.00%
PBT 2,937,804 4,777,356 2,087,778 2,018,437 2,056,406 2,565,312 1,704,691 43.89%
  QoQ % -38.51% 128.82% 3.44% -1.85% -19.84% 50.49% -
  Horiz. % 172.34% 280.25% 122.47% 118.40% 120.63% 150.49% 100.00%
Tax -127,448 -415,992 -495,774 -474,304 -608,014 -228,320 -86,133 29.94%
  QoQ % 69.36% 16.09% -4.53% 21.99% -166.30% -165.08% -
  Horiz. % 147.97% 482.96% 575.59% 550.66% 705.90% 265.08% 100.00%
NP 2,810,356 4,361,364 1,592,004 1,544,133 1,448,392 2,336,992 1,618,558 44.61%
  QoQ % -35.56% 173.95% 3.10% 6.61% -38.02% 44.39% -
  Horiz. % 173.63% 269.46% 98.36% 95.40% 89.49% 144.39% 100.00%
NP to SH 3,006,706 4,567,940 1,639,649 1,689,760 1,524,794 2,463,240 1,621,659 51.09%
  QoQ % -34.18% 178.59% -2.97% 10.82% -38.10% 51.90% -
  Horiz. % 185.41% 281.68% 101.11% 104.20% 94.03% 151.90% 100.00%
Tax Rate 4.34 % 8.71 % 23.75 % 23.50 % 29.57 % 8.90 % 5.05 % -9.63%
  QoQ % -50.17% -63.33% 1.06% -20.53% 232.25% 76.24% -
  Horiz. % 85.94% 172.48% 470.30% 465.35% 585.54% 176.24% 100.00%
Total Cost 7,547,256 5,859,364 8,117,717 7,859,817 7,761,418 6,569,224 5,227,527 27.83%
  QoQ % 28.81% -27.82% 3.28% 1.27% 18.15% 25.67% -
  Horiz. % 144.38% 112.09% 155.29% 150.35% 148.47% 125.67% 100.00%
Net Worth 8,221,256 - 6,383,170 6,216,071 5,714,775 6,048,972 6,623,478 15.54%
  QoQ % 0.00% 0.00% 2.69% 8.77% -5.52% -8.67% -
  Horiz. % 124.12% 0.00% 96.37% 93.85% 86.28% 91.33% 100.00%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 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
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 8,221,256 - 6,383,170 6,216,071 5,714,775 6,048,972 6,623,478 15.54%
  QoQ % 0.00% 0.00% 2.69% 8.77% -5.52% -8.67% -
  Horiz. % 124.12% 0.00% 96.37% 93.85% 86.28% 91.33% 100.00%
NOSH 3,341,974 3,341,974 3,341,974 3,341,974 3,341,974 3,341,974 2,782,974 13.02%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 20.09% -
  Horiz. % 120.09% 120.09% 120.09% 120.09% 120.09% 120.09% 100.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 27.13 % 42.67 % 16.40 % 16.42 % 15.73 % 26.24 % 23.64 % 9.64%
  QoQ % -36.42% 160.18% -0.12% 4.39% -40.05% 11.00% -
  Horiz. % 114.76% 180.50% 69.37% 69.46% 66.54% 111.00% 100.00%
ROE 36.57 % - % 25.69 % 27.18 % 26.68 % 40.72 % 24.48 % 30.78%
  QoQ % 0.00% 0.00% -5.48% 1.87% -34.48% 66.34% -
  Horiz. % 149.39% 0.00% 104.94% 111.03% 108.99% 166.34% 100.00%
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 309.92 305.83 290.54 281.39 275.58 266.50 246.00 16.70%
  QoQ % 1.34% 5.26% 3.25% 2.11% 3.41% 8.33% -
  Horiz. % 125.98% 124.32% 118.11% 114.39% 112.02% 108.33% 100.00%
EPS 90.00 136.80 49.10 50.53 45.60 73.60 58.30 33.68%
  QoQ % -34.21% 178.62% -2.83% 10.81% -38.04% 26.24% -
  Horiz. % 154.37% 234.65% 84.22% 86.67% 78.22% 126.24% 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 2.4600 - 1.9100 1.8600 1.7100 1.8100 2.3800 2.23%
  QoQ % 0.00% 0.00% 2.69% 8.77% -5.52% -23.95% -
  Horiz. % 103.36% 0.00% 80.25% 78.15% 71.85% 76.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,812,188
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 271.70 268.11 254.70 246.68 241.59 233.62 179.58 31.89%
  QoQ % 1.34% 5.27% 3.25% 2.11% 3.41% 30.09% -
  Horiz. % 151.30% 149.30% 141.83% 137.36% 134.53% 130.09% 100.00%
EPS 78.87 119.82 43.01 44.33 40.00 64.61 42.54 51.09%
  QoQ % -34.18% 178.59% -2.98% 10.83% -38.09% 51.88% -
  Horiz. % 185.40% 281.66% 101.10% 104.21% 94.03% 151.88% 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 2.1566 - 1.6744 1.6306 1.4991 1.5867 1.7374 15.55%
  QoQ % 0.00% 0.00% 2.69% 8.77% -5.52% -8.67% -
  Horiz. % 124.13% 0.00% 96.37% 93.85% 86.28% 91.33% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 2.9900 3.9300 3.3500 3.4500 3.2500 3.1400 2.2900 -
P/RPS 0.96 1.29 1.15 1.23 1.18 0.00 0.93 2.15%
  QoQ % -25.58% 12.17% -6.50% 4.24% 0.00% 0.00% -
  Horiz. % 103.23% 138.71% 123.66% 132.26% 126.88% 0.00% 100.00%
P/EPS 3.32 2.88 6.83 6.82 7.12 0.00 3.93 -10.66%
  QoQ % 15.28% -57.83% 0.15% -4.21% 0.00% 0.00% -
  Horiz. % 84.48% 73.28% 173.79% 173.54% 181.17% 0.00% 100.00%
EY 30.09 34.78 14.65 14.66 14.04 0.00 25.45 11.85%
  QoQ % -13.48% 137.41% -0.07% 4.42% 0.00% 0.00% -
  Horiz. % 118.23% 136.66% 57.56% 57.60% 55.17% 0.00% 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 1.22 0.00 1.75 1.85 1.90 3.14 0.96 17.38%
  QoQ % 0.00% 0.00% -5.41% -2.63% -39.49% 227.08% -
  Horiz. % 127.08% 0.00% 182.29% 192.71% 197.92% 327.08% 100.00%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 30/08/18 24/05/18 27/02/18 29/11/17 29/08/17 25/05/17 23/02/17 -
Price 3.4400 3.2300 4.4600 3.1700 3.3300 3.1300 2.7600 -
P/RPS 1.11 1.06 1.54 1.13 1.21 0.00 1.12 -0.60%
  QoQ % 4.72% -31.17% 36.28% -6.61% 0.00% 0.00% -
  Horiz. % 99.11% 94.64% 137.50% 100.89% 108.04% 0.00% 100.00%
P/EPS 3.82 2.36 9.09 6.27 7.30 0.00 4.74 -13.43%
  QoQ % 61.86% -74.04% 44.98% -14.11% 0.00% 0.00% -
  Horiz. % 80.59% 49.79% 191.77% 132.28% 154.01% 0.00% 100.00%
EY 26.15 42.32 11.00 15.95 13.70 0.00 21.11 15.39%
  QoQ % -38.21% 284.73% -31.03% 16.42% 0.00% 0.00% -
  Horiz. % 123.87% 200.47% 52.11% 75.56% 64.90% 0.00% 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 1.40 0.00 2.34 1.70 1.95 3.13 1.16 13.40%
  QoQ % 0.00% 0.00% 37.65% -12.82% -37.70% 169.83% -
  Horiz. % 120.69% 0.00% 201.72% 146.55% 168.10% 269.83% 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
 
 

605  230  568 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FOCUS 0.06-0.005 
 GOCEAN 0.0450.00 
 MTOUCHE 0.285+0.005 
 TANCO-WB 0.07+0.02 
 PERMAJU 0.1450.00 
 TANCO 0.145+0.01 
 MINDA 0.145+0.02 
 UCREST 0.30+0.005 
 TAWIN-OR 0.065-0.005 
 CAREPLS 2.41+0.05 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Chinese Sinopharm broke Western Pharmaceutical Industry’s monopoly - Koon Yew Yin Koon Yew Yin's Blog
2. World’s largest pig farm in China will 'produce' 2 million pigs per year - Koon Yew Yin Koon Yew Yin's Blog
3. OCK - The Unfaltering Tower OCK - The 5G Battle by Zyke42
4. China’s Sinovac shot found highly effective in real world study Good Articles to Share
5. TWO POWERFUL FACTORS WHY PALM OIL BULL RUN CAN LAST MUCH LONGER THIS ROUND, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. FCPO FOR MAY 2021 NOW IS RM4,880 (TIME WHEN ALL GOES DOWN PALM OIL UP: SO BUY PALM OIL SHARES ON SALE, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. The Competitive Edge of NEXGRAM (0096) in Vaccine Passport and Digital Facilitation Services: THE NEW GEM IN HEALTHCARE Nexgram (0096) - THE NEW GEM IN HEALTHCARE
8. When will the pandemic end? Out of the box
PARTNERS & BROKERS