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.
 


 

299  359  495  758 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.0750.00 
 LAMBO 0.07+0.005 
 LAMBO-WB 0.010.00 
 IMPIANA 0.045+0.005 
 HSI-C5G 0.16-0.025 
 EKOVEST 0.835+0.005 
 VC 0.305+0.02 
 HSI-H6G 0.305+0.07 
 PWORTH 0.07+0.005 
 EKOVEST-WB 0.345+0.005 
Partners & Brokers