Highlights

[AIRASIA] QoQ Annualized Quarter Result on 2015-12-31 [#4]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 26-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Dec-2015  [#4]
Profit Trend QoQ -     3,135.64%    YoY -     553.33%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 6,666,917 6,646,742 6,797,176 6,297,658 5,516,428 5,243,300 5,187,324 18.16%
  QoQ % 0.30% -2.21% 7.93% 14.16% 5.21% 1.08% -
  Horiz. % 128.52% 128.13% 131.03% 121.40% 106.34% 101.08% 100.00%
PBT 2,426,830 2,695,032 4,373,484 215,150 -292,849 484,122 773,196 113.93%
  QoQ % -9.95% -38.38% 1,932.76% 173.47% -160.49% -37.39% -
  Horiz. % 313.87% 348.56% 565.64% 27.83% -37.88% 62.61% 100.00%
Tax -332,737 -255,998 -865,716 326,130 275,021 300,594 -175,872 52.79%
  QoQ % -29.98% 70.43% -365.45% 18.58% -8.51% 270.92% -
  Horiz. % 189.19% 145.56% 492.24% -185.44% -156.38% -170.92% 100.00%
NP 2,094,093 2,439,034 3,507,768 541,280 -17,828 784,716 597,324 130.25%
  QoQ % -14.14% -30.47% 548.05% 3,136.12% -102.27% 31.37% -
  Horiz. % 350.58% 408.33% 587.25% 90.62% -2.98% 131.37% 100.00%
NP to SH 2,097,441 2,440,488 3,511,172 541,194 -17,828 784,716 597,324 130.49%
  QoQ % -14.06% -30.49% 548.78% 3,135.64% -102.27% 31.37% -
  Horiz. % 351.14% 408.57% 587.82% 90.60% -2.98% 131.37% 100.00%
Tax Rate 13.71 % 9.50 % 19.79 % -151.58 % - % -62.09 % 22.75 % -28.59%
  QoQ % 44.32% -52.00% 113.06% 0.00% 0.00% -372.92% -
  Horiz. % 60.26% 41.76% 86.99% -666.29% 0.00% -272.92% 100.00%
Total Cost 4,572,824 4,207,708 3,289,408 5,756,378 5,534,256 4,458,584 4,590,000 -0.25%
  QoQ % 8.68% 27.92% -42.86% 4.01% 24.13% -2.86% -
  Horiz. % 99.63% 91.67% 71.66% 125.41% 120.57% 97.14% 100.00%
Net Worth 5,958,218 5,586,993 5,015,959 4,461,542 3,663,653 4,758,384 4,645,853 17.99%
  QoQ % 6.64% 11.38% 12.43% 21.78% -23.01% 2.42% -
  Horiz. % 128.25% 120.26% 107.97% 96.03% 78.86% 102.42% 100.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 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
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 5,958,218 5,586,993 5,015,959 4,461,542 3,663,653 4,758,384 4,645,853 17.99%
  QoQ % 6.64% 11.38% 12.43% 21.78% -23.01% 2.42% -
  Horiz. % 128.25% 120.26% 107.97% 96.03% 78.86% 102.42% 100.00%
NOSH 2,784,214 2,779,598 2,786,644 2,788,463 2,674,199 2,782,680 2,765,388 0.45%
  QoQ % 0.17% -0.25% -0.07% 4.27% -3.90% 0.63% -
  Horiz. % 100.68% 100.51% 100.77% 100.83% 96.70% 100.63% 100.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 31.41 % 36.70 % 51.61 % 8.59 % -0.32 % 14.97 % 11.52 % 94.81%
  QoQ % -14.41% -28.89% 500.81% 2,784.38% -102.14% 29.95% -
  Horiz. % 272.66% 318.58% 448.00% 74.57% -2.78% 129.95% 100.00%
ROE 35.20 % 43.68 % 70.00 % 12.13 % -0.49 % 16.49 % 12.86 % 95.32%
  QoQ % -19.41% -37.60% 477.08% 2,575.51% -102.97% 28.23% -
  Horiz. % 273.72% 339.66% 544.32% 94.32% -3.81% 128.23% 100.00%
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 239.45 239.13 243.92 225.85 206.28 188.43 187.58 17.62%
  QoQ % 0.13% -1.96% 8.00% 9.49% 9.47% 0.45% -
  Horiz. % 127.65% 127.48% 130.04% 120.40% 109.97% 100.45% 100.00%
EPS 75.33 87.80 126.00 19.40 -0.67 28.20 21.60 129.45%
  QoQ % -14.20% -30.32% 549.48% 2,995.52% -102.38% 30.56% -
  Horiz. % 348.75% 406.48% 583.33% 89.81% -3.10% 130.56% 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 2.1400 2.0100 1.8000 1.6000 1.3700 1.7100 1.6800 17.46%
  QoQ % 6.47% 11.67% 12.50% 16.79% -19.88% 1.79% -
  Horiz. % 127.38% 119.64% 107.14% 95.24% 81.55% 101.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,341,974
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 199.49 198.89 203.39 188.44 165.06 156.89 155.22 18.15%
  QoQ % 0.30% -2.21% 7.93% 14.16% 5.21% 1.08% -
  Horiz. % 128.52% 128.13% 131.03% 121.40% 106.34% 101.08% 100.00%
EPS 62.76 73.03 105.06 16.19 -0.53 23.48 17.87 130.52%
  QoQ % -14.06% -30.49% 548.92% 3,154.72% -102.26% 31.39% -
  Horiz. % 351.20% 408.67% 587.91% 90.60% -2.97% 131.39% 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 1.7828 1.6718 1.5009 1.3350 1.0963 1.4238 1.3902 17.98%
  QoQ % 6.64% 11.39% 12.43% 21.77% -23.00% 2.42% -
  Horiz. % 128.24% 120.26% 107.96% 96.03% 78.86% 102.42% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 2.7900 2.6000 1.8300 1.2900 1.2800 1.5400 2.3800 -
P/RPS 1.17 1.09 0.75 0.57 0.62 0.82 1.27 -5.31%
  QoQ % 7.34% 45.33% 31.58% -8.06% -24.39% -35.43% -
  Horiz. % 92.13% 85.83% 59.06% 44.88% 48.82% 64.57% 100.00%
P/EPS 3.70 2.96 1.45 6.65 -192.00 5.46 11.02 -51.60%
  QoQ % 25.00% 104.14% -78.20% 103.46% -3,616.48% -50.45% -
  Horiz. % 33.58% 26.86% 13.16% 60.34% -1,742.29% 49.55% 100.00%
EY 27.00 33.77 68.85 15.05 -0.52 18.31 9.08 106.37%
  QoQ % -20.05% -50.95% 357.48% 2,994.23% -102.84% 101.65% -
  Horiz. % 297.36% 371.92% 758.26% 165.75% -5.73% 201.65% 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 1.30 1.29 1.02 0.81 0.93 0.90 1.42 -5.70%
  QoQ % 0.78% 26.47% 25.93% -12.90% 3.33% -36.62% -
  Horiz. % 91.55% 90.85% 71.83% 57.04% 65.49% 63.38% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 24/11/16 29/08/16 26/05/16 26/02/16 27/11/15 26/08/15 28/05/15 -
Price 2.7100 2.9900 2.1200 1.3900 1.3300 0.7800 2.0800 -
P/RPS 1.13 1.25 0.87 0.62 0.64 0.41 1.11 1.19%
  QoQ % -9.60% 43.68% 40.32% -3.12% 56.10% -63.06% -
  Horiz. % 101.80% 112.61% 78.38% 55.86% 57.66% 36.94% 100.00%
P/EPS 3.60 3.41 1.68 7.16 -199.50 2.77 9.63 -48.01%
  QoQ % 5.57% 102.98% -76.54% 103.59% -7,302.17% -71.24% -
  Horiz. % 37.38% 35.41% 17.45% 74.35% -2,071.65% 28.76% 100.00%
EY 27.80 29.36 59.43 13.96 -0.50 36.15 10.38 92.51%
  QoQ % -5.31% -50.60% 325.72% 2,892.00% -101.38% 248.27% -
  Horiz. % 267.82% 282.85% 572.54% 134.49% -4.82% 348.27% 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 1.27 1.49 1.18 0.87 0.97 0.46 1.24 1.60%
  QoQ % -14.77% 26.27% 35.63% -10.31% 110.87% -62.90% -
  Horiz. % 102.42% 120.16% 95.16% 70.16% 78.23% 37.10% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. MPCORP (6548) - Substantial Progress To Exit PN17 !!! Grand Mustah Trading Journey
2. 祝大家金鼠年行大运,(鼠)数钱(鼠)数不完,大家一起发! ~~ Stock Pick Link Inside ~~ Stock Pick Contest Year 2020
3. INARI - The True and The Ugly Face Surface LogicTrading Analysis
4. Health official: New China virus 'not as powerful as SARS' Good Articles to Share
5. CALVIN'S HAPPY RESPONSE TO QUESTIONS ABOUT NETX WINNING NFCP FIBERISATION JOBS THE INVESTMENT APPROACH OF CALVIN TAN
6. CBIP - The Plantation Production / Revenue will Explode and Shoot through the Roof i3gambler
7. Calvin's Sunday Sharing: THOU CROWNEST THE YEAR WITH THY GOODNESS; THY PATHS DROP FATNESS (Reposting) THE INVESTMENT APPROACH OF CALVIN TAN
8. Top Glove jumps because of Coronavirus Retirement Planning
Partners & Brokers