Highlights

[AIRASIA] QoQ Annualized Quarter Result on 2018-12-31 [#4]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 27-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Dec-2018  [#4]
Profit Trend QoQ -     -38.62%    YoY -     20.76%
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.
 


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
 
 

198  946  509  809 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.16-0.01 
 PHB 0.030.00 
 VIVOCOM 0.855-0.365 
 SAPNRG 0.120.00 
 KANGER 0.18-0.015 
 PA 0.14-0.01 
 MTRONIC 0.10-0.015 
 KGROUP-WC 0.020.00 
 XDL 0.07-0.005 
 XOX 0.11-0.005 

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!

TOP ARTICLES

1. AN OVERLOOKED FOOD STOCK, TRADING AT 62% DISCOUNT TO NTA !!!! Bursa Master
2. AT (0072) glove factory real? Have a look... Rubber Glove companies till year 2023
3. $$$ MTAG - Investing in UK’s richest man $$$ Buy and hold long-term
4. JAG - THE NEXT STRONGER PA IN THE MAKING LogicTrading Analysis
5. TOPGLOV, please update shareholders on the Klang Factory Covid-19 outbreak. 1500 cases? How it impact the factory? gloveharicut
6. Supermax is the best performer - Koon Yew Yin Koon Yew Yin's Blog
7. TOPGLOVE plants in Meru to be temporarily closed. CIMB says No changes to FY21-23F EPS. Maintain BUY RM10.00 gloveharicut
8. TOPGLOV (7113) - Update on Share Buyback and EPF Movement, what is their average buying price from September till November? Bursa Malaysia Free Trading Education
PARTNERS & BROKERS