Highlights

[AIRASIA] QoQ Annualized Quarter Result on 2017-12-31 [#4]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 27-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     -2.97%    YoY -     1.11%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 10,372,805 10,357,612 10,220,728 9,709,721 9,403,950 9,209,810 8,906,216 10.69%
  QoQ % 0.15% 1.34% 5.26% 3.25% 2.11% 3.41% -
  Horiz. % 116.47% 116.30% 114.76% 109.02% 105.59% 103.41% 100.00%
PBT 2,374,580 2,937,804 4,777,356 2,087,778 2,018,437 2,056,406 2,565,312 -5.02%
  QoQ % -19.17% -38.51% 128.82% 3.44% -1.85% -19.84% -
  Horiz. % 92.56% 114.52% 186.23% 81.38% 78.68% 80.16% 100.00%
Tax 576,036 -127,448 -415,992 -495,774 -474,304 -608,014 -228,320 -
  QoQ % 551.98% 69.36% 16.09% -4.53% 21.99% -166.30% -
  Horiz. % -252.29% 55.82% 182.20% 217.14% 207.74% 266.30% 100.00%
NP 2,950,616 2,810,356 4,361,364 1,592,004 1,544,133 1,448,392 2,336,992 16.80%
  QoQ % 4.99% -35.56% 173.95% 3.10% 6.61% -38.02% -
  Horiz. % 126.26% 120.26% 186.62% 68.12% 66.07% 61.98% 100.00%
NP to SH 3,225,814 3,006,706 4,567,940 1,639,649 1,689,760 1,524,794 2,463,240 19.68%
  QoQ % 7.29% -34.18% 178.59% -2.97% 10.82% -38.10% -
  Horiz. % 130.96% 122.06% 185.44% 66.56% 68.60% 61.90% 100.00%
Tax Rate -24.26 % 4.34 % 8.71 % 23.75 % 23.50 % 29.57 % 8.90 % -
  QoQ % -658.99% -50.17% -63.33% 1.06% -20.53% 232.25% -
  Horiz. % -272.58% 48.76% 97.87% 266.85% 264.04% 332.25% 100.00%
Total Cost 7,422,189 7,547,256 5,859,364 8,117,717 7,859,817 7,761,418 6,569,224 8.47%
  QoQ % -1.66% 28.81% -27.82% 3.28% 1.27% 18.15% -
  Horiz. % 112.98% 114.89% 89.19% 123.57% 119.65% 118.15% 100.00%
Net Worth 8,622,292 8,221,256 - 6,383,170 6,216,071 5,714,775 6,048,972 26.63%
  QoQ % 4.88% 0.00% 0.00% 2.69% 8.77% -5.52% -
  Horiz. % 142.54% 135.91% 0.00% 105.52% 102.76% 94.48% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 1,782,386 - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 55.25 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 8,622,292 8,221,256 - 6,383,170 6,216,071 5,714,775 6,048,972 26.63%
  QoQ % 4.88% 0.00% 0.00% 2.69% 8.77% -5.52% -
  Horiz. % 142.54% 135.91% 0.00% 105.52% 102.76% 94.48% 100.00%
NOSH 3,341,974 3,341,974 3,341,974 3,341,974 3,341,974 3,341,974 3,341,974 0.00%
  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
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 28.45 % 27.13 % 42.67 % 16.40 % 16.42 % 15.73 % 26.24 % 5.53%
  QoQ % 4.87% -36.42% 160.18% -0.12% 4.39% -40.05% -
  Horiz. % 108.42% 103.39% 162.61% 62.50% 62.58% 59.95% 100.00%
ROE 37.41 % 36.57 % - % 25.69 % 27.18 % 26.68 % 40.72 % -5.49%
  QoQ % 2.30% 0.00% 0.00% -5.48% 1.87% -34.48% -
  Horiz. % 91.87% 89.81% 0.00% 63.09% 66.75% 65.52% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 310.38 309.92 305.83 290.54 281.39 275.58 266.50 10.69%
  QoQ % 0.15% 1.34% 5.26% 3.25% 2.11% 3.41% -
  Horiz. % 116.47% 116.29% 114.76% 109.02% 105.59% 103.41% 100.00%
EPS 96.53 90.00 136.80 49.10 50.53 45.60 73.60 19.80%
  QoQ % 7.26% -34.21% 178.62% -2.83% 10.81% -38.04% -
  Horiz. % 131.15% 122.28% 185.87% 66.71% 68.65% 61.96% 100.00%
DPS 53.33 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. % 100.00% - - - - - -
NAPS 2.5800 2.4600 - 1.9100 1.8600 1.7100 1.8100 26.63%
  QoQ % 4.88% 0.00% 0.00% 2.69% 8.77% -5.52% -
  Horiz. % 142.54% 135.91% 0.00% 105.52% 102.76% 94.48% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,340,309
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 310.53 310.08 305.98 290.68 281.53 275.72 266.63 10.69%
  QoQ % 0.15% 1.34% 5.26% 3.25% 2.11% 3.41% -
  Horiz. % 116.46% 116.30% 114.76% 109.02% 105.59% 103.41% 100.00%
EPS 96.57 90.01 136.75 49.09 50.59 45.65 73.74 19.68%
  QoQ % 7.29% -34.18% 178.57% -2.97% 10.82% -38.09% -
  Horiz. % 130.96% 122.06% 185.45% 66.57% 68.61% 61.91% 100.00%
DPS 53.36 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. % 100.00% - - - - - -
NAPS 2.5813 2.4612 - 1.9110 1.8609 1.7109 1.8109 26.63%
  QoQ % 4.88% 0.00% 0.00% 2.69% 8.77% -5.52% -
  Horiz. % 142.54% 135.91% 0.00% 105.53% 102.76% 94.48% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 3.1600 2.9900 3.9300 3.3500 3.4500 3.2500 3.1400 -
P/RPS 1.02 0.96 1.29 1.15 1.23 1.18 0.00 -
  QoQ % 6.25% -25.58% 12.17% -6.50% 4.24% 0.00% -
  Horiz. % 86.44% 81.36% 109.32% 97.46% 104.24% 100.00% -
P/EPS 3.27 3.32 2.88 6.83 6.82 7.12 0.00 -
  QoQ % -1.51% 15.28% -57.83% 0.15% -4.21% 0.00% -
  Horiz. % 45.93% 46.63% 40.45% 95.93% 95.79% 100.00% -
EY 30.55 30.09 34.78 14.65 14.66 14.04 0.00 -
  QoQ % 1.53% -13.48% 137.41% -0.07% 4.42% 0.00% -
  Horiz. % 217.59% 214.32% 247.72% 104.34% 104.42% 100.00% -
DY 16.88 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. % 100.00% - - - - - -
P/NAPS 1.22 1.22 0.00 1.75 1.85 1.90 3.14 -46.72%
  QoQ % 0.00% 0.00% 0.00% -5.41% -2.63% -39.49% -
  Horiz. % 38.85% 38.85% 0.00% 55.73% 58.92% 60.51% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 29/11/18 30/08/18 24/05/18 27/02/18 29/11/17 29/08/17 25/05/17 -
Price 2.9800 3.4400 3.2300 4.4600 3.1700 3.3300 3.1300 -
P/RPS 0.96 1.11 1.06 1.54 1.13 1.21 0.00 -
  QoQ % -13.51% 4.72% -31.17% 36.28% -6.61% 0.00% -
  Horiz. % 79.34% 91.74% 87.60% 127.27% 93.39% 100.00% -
P/EPS 3.09 3.82 2.36 9.09 6.27 7.30 0.00 -
  QoQ % -19.11% 61.86% -74.04% 44.98% -14.11% 0.00% -
  Horiz. % 42.33% 52.33% 32.33% 124.52% 85.89% 100.00% -
EY 32.39 26.15 42.32 11.00 15.95 13.70 0.00 -
  QoQ % 23.86% -38.21% 284.73% -31.03% 16.42% 0.00% -
  Horiz. % 236.42% 190.88% 308.91% 80.29% 116.42% 100.00% -
DY 17.90 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. % 100.00% - - - - - -
P/NAPS 1.16 1.40 0.00 2.34 1.70 1.95 3.13 -48.37%
  QoQ % -17.14% 0.00% 0.00% 37.65% -12.82% -37.70% -
  Horiz. % 37.06% 44.73% 0.00% 74.76% 54.31% 62.30% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

453  264  642  1103 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.125+0.01 
 AT 0.17+0.015 
 KGROUP-WC 0.020.00 
 KNM 0.21+0.015 
 ARMADA 0.28+0.01 
 HIBISCS 0.625+0.035 
 NETX 0.145+0.005 
 HIBISCS-WC 0.08+0.025 
 KGROUP 0.0550.00 
 MTOUCHE 0.08+0.01 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS