Highlights

[AIRASIA] QoQ Annualized Quarter Result on 2014-03-31 [#1]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 20-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     54.33%    YoY -     33.33%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 5,415,744 5,238,237 5,226,704 5,209,744 5,111,822 5,113,577 5,094,082 4.15%
  QoQ % 3.39% 0.22% 0.33% 1.92% -0.03% 0.38% -
  Horiz. % 106.31% 102.83% 102.60% 102.27% 100.35% 100.38% 100.00%
PBT 22,701 554,150 778,292 535,328 361,235 359,420 488,906 -87.01%
  QoQ % -95.90% -28.80% 45.39% 48.19% 0.50% -26.48% -
  Horiz. % 4.64% 113.35% 159.19% 109.50% 73.89% 73.52% 100.00%
Tax 60,135 128,877 235,454 23,548 889 -94,589 -162,624 -
  QoQ % -53.34% -45.26% 899.89% 2,548.82% 100.94% 41.84% -
  Horiz. % -36.98% -79.25% -144.78% -14.48% -0.55% 58.16% 100.00%
NP 82,836 683,028 1,013,746 558,876 362,124 264,830 326,282 -59.81%
  QoQ % -87.87% -32.62% 81.39% 54.33% 36.74% -18.83% -
  Horiz. % 25.39% 209.34% 310.70% 171.29% 110.98% 81.17% 100.00%
NP to SH 82,836 683,028 1,013,746 558,876 362,124 264,830 326,282 -59.81%
  QoQ % -87.87% -32.62% 81.39% 54.33% 36.74% -18.83% -
  Horiz. % 25.39% 209.34% 310.70% 171.29% 110.98% 81.17% 100.00%
Tax Rate -264.90 % -23.26 % -30.25 % -4.40 % -0.25 % 26.32 % 33.26 % -
  QoQ % -1,038.86% 23.11% -587.50% -1,660.00% -100.95% -20.87% -
  Horiz. % -796.45% -69.93% -90.95% -13.23% -0.75% 79.13% 100.00%
Total Cost 5,332,908 4,555,209 4,212,958 4,650,868 4,749,698 4,848,746 4,767,800 7.73%
  QoQ % 17.07% 8.12% -9.42% -2.08% -2.04% 1.70% -
  Horiz. % 111.85% 95.54% 88.36% 97.55% 99.62% 101.70% 100.00%
Net Worth 4,528,367 5,178,391 5,207,980 5,057,827 5,002,502 4,867,662 4,562,417 -0.50%
  QoQ % -12.55% -0.57% 2.97% 1.11% 2.77% 6.69% -
  Horiz. % 99.25% 113.50% 114.15% 110.86% 109.65% 106.69% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 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
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 4,528,367 5,178,391 5,207,980 5,057,827 5,002,502 4,867,662 4,562,417 -0.50%
  QoQ % -12.55% -0.57% 2.97% 1.11% 2.77% 6.69% -
  Horiz. % 99.25% 113.50% 114.15% 110.86% 109.65% 106.69% 100.00%
NOSH 2,761,200 2,784,081 2,785,016 2,794,380 2,779,167 2,797,507 2,765,101 -0.09%
  QoQ % -0.82% -0.03% -0.34% 0.55% -0.66% 1.17% -
  Horiz. % 99.86% 100.69% 100.72% 101.06% 100.51% 101.17% 100.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 1.53 % 13.04 % 19.40 % 10.73 % 7.08 % 5.18 % 6.41 % -61.42%
  QoQ % -88.27% -32.78% 80.80% 51.55% 36.68% -19.19% -
  Horiz. % 23.87% 203.43% 302.65% 167.39% 110.45% 80.81% 100.00%
ROE 1.83 % 13.19 % 19.47 % 11.05 % 7.24 % 5.44 % 7.15 % -59.59%
  QoQ % -86.13% -32.25% 76.20% 52.62% 33.09% -23.92% -
  Horiz. % 25.59% 184.48% 272.31% 154.55% 101.26% 76.08% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 196.14 188.15 187.67 186.44 183.93 182.79 184.23 4.25%
  QoQ % 4.25% 0.26% 0.66% 1.36% 0.62% -0.78% -
  Horiz. % 106.46% 102.13% 101.87% 101.20% 99.84% 99.22% 100.00%
EPS 3.00 24.53 36.40 20.00 13.00 9.47 11.80 -59.77%
  QoQ % -87.77% -32.61% 82.00% 53.85% 37.28% -19.75% -
  Horiz. % 25.42% 207.88% 308.47% 169.49% 110.17% 80.25% 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 1.6400 1.8600 1.8700 1.8100 1.8000 1.7400 1.6500 -0.40%
  QoQ % -11.83% -0.53% 3.31% 0.56% 3.45% 5.45% -
  Horiz. % 99.39% 112.73% 113.33% 109.70% 109.09% 105.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,341,974
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 162.05 156.74 156.40 155.89 152.96 153.01 152.43 4.15%
  QoQ % 3.39% 0.22% 0.33% 1.92% -0.03% 0.38% -
  Horiz. % 106.31% 102.83% 102.60% 102.27% 100.35% 100.38% 100.00%
EPS 2.48 20.44 30.33 16.72 10.84 7.92 9.76 -59.78%
  QoQ % -87.87% -32.61% 81.40% 54.24% 36.87% -18.85% -
  Horiz. % 25.41% 209.43% 310.76% 171.31% 111.07% 81.15% 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 1.3550 1.5495 1.5584 1.5134 1.4969 1.4565 1.3652 -0.50%
  QoQ % -12.55% -0.57% 2.97% 1.10% 2.77% 6.69% -
  Horiz. % 99.25% 113.50% 114.15% 110.86% 109.65% 106.69% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 2.7200 2.5300 2.3000 2.5500 2.2000 2.5600 3.1900 -
P/RPS 1.39 1.34 1.23 1.37 1.20 1.40 1.73 -13.54%
  QoQ % 3.73% 8.94% -10.22% 14.17% -14.29% -19.08% -
  Horiz. % 80.35% 77.46% 71.10% 79.19% 69.36% 80.92% 100.00%
P/EPS 90.67 10.31 6.32 12.75 16.88 27.04 27.03 123.59%
  QoQ % 779.44% 63.13% -50.43% -24.47% -37.57% 0.04% -
  Horiz. % 335.44% 38.14% 23.38% 47.17% 62.45% 100.04% 100.00%
EY 1.10 9.70 15.83 7.84 5.92 3.70 3.70 -55.36%
  QoQ % -88.66% -38.72% 101.91% 32.43% 60.00% 0.00% -
  Horiz. % 29.73% 262.16% 427.84% 211.89% 160.00% 100.00% 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 1.66 1.36 1.23 1.41 1.22 1.47 1.93 -9.53%
  QoQ % 22.06% 10.57% -12.77% 15.57% -17.01% -23.83% -
  Horiz. % 86.01% 70.47% 63.73% 73.06% 63.21% 76.17% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 19/11/14 20/08/14 20/05/14 26/02/14 20/11/13 21/08/13 -
Price 2.7000 2.4600 2.3800 2.3300 2.3800 2.5100 2.9800 -
P/RPS 1.38 1.31 1.27 1.25 1.29 1.37 1.62 -10.11%
  QoQ % 5.34% 3.15% 1.60% -3.10% -5.84% -15.43% -
  Horiz. % 85.19% 80.86% 78.40% 77.16% 79.63% 84.57% 100.00%
P/EPS 90.00 10.03 6.54 11.65 18.27 26.51 25.25 132.80%
  QoQ % 797.31% 53.36% -43.86% -36.23% -31.08% 4.99% -
  Horiz. % 356.44% 39.72% 25.90% 46.14% 72.36% 104.99% 100.00%
EY 1.11 9.97 15.29 8.58 5.47 3.77 3.96 -57.07%
  QoQ % -88.87% -34.79% 78.21% 56.86% 45.09% -4.80% -
  Horiz. % 28.03% 251.77% 386.11% 216.67% 138.13% 95.20% 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 1.65 1.32 1.27 1.29 1.32 1.44 1.81 -5.97%
  QoQ % 25.00% 3.94% -1.55% -2.27% -8.33% -20.44% -
  Horiz. % 91.16% 72.93% 70.17% 71.27% 72.93% 79.56% 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.
 


 

267  377  497  739 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C5P 0.23+0.005 
 GREATEC 0.90+0.09 
 HSI-H6P 0.32-0.02 
 HSI-C5J 0.14-0.01 
 HSI-H6Q 0.47-0.035 
 EKOVEST 0.835+0.005 
 HSI-H6N 0.195-0.025 
 MYEG 1.39-0.05 
 HPMT 0.44-0.055 
 LAMBO 0.060.00 
Partners & Brokers