Highlights

[AIRASIA] QoQ Annualized Quarter Result on 2017-03-31 [#1]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 25-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     51.90%    YoY -     -29.85%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 9,709,721 9,403,950 9,209,810 8,906,216 6,846,085 6,666,917 6,646,742 28.66%
  QoQ % 3.25% 2.11% 3.41% 30.09% 2.69% 0.30% -
  Horiz. % 146.08% 141.48% 138.56% 133.99% 103.00% 100.30% 100.00%
PBT 2,087,778 2,018,437 2,056,406 2,565,312 1,704,691 2,426,830 2,695,032 -15.61%
  QoQ % 3.44% -1.85% -19.84% 50.49% -29.76% -9.95% -
  Horiz. % 77.47% 74.89% 76.30% 95.19% 63.25% 90.05% 100.00%
Tax -495,774 -474,304 -608,014 -228,320 -86,133 -332,737 -255,998 55.18%
  QoQ % -4.53% 21.99% -166.30% -165.08% 74.11% -29.98% -
  Horiz. % 193.66% 185.28% 237.51% 89.19% 33.65% 129.98% 100.00%
NP 1,592,004 1,544,133 1,448,392 2,336,992 1,618,558 2,094,093 2,439,034 -24.70%
  QoQ % 3.10% 6.61% -38.02% 44.39% -22.71% -14.14% -
  Horiz. % 65.27% 63.31% 59.38% 95.82% 66.36% 85.86% 100.00%
NP to SH 1,639,649 1,689,760 1,524,794 2,463,240 1,621,659 2,097,441 2,440,488 -23.23%
  QoQ % -2.97% 10.82% -38.10% 51.90% -22.68% -14.06% -
  Horiz. % 67.19% 69.24% 62.48% 100.93% 66.45% 85.94% 100.00%
Tax Rate 23.75 % 23.50 % 29.57 % 8.90 % 5.05 % 13.71 % 9.50 % 83.89%
  QoQ % 1.06% -20.53% 232.25% 76.24% -63.17% 44.32% -
  Horiz. % 250.00% 247.37% 311.26% 93.68% 53.16% 144.32% 100.00%
Total Cost 8,117,717 7,859,817 7,761,418 6,569,224 5,227,527 4,572,824 4,207,708 54.79%
  QoQ % 3.28% 1.27% 18.15% 25.67% 14.32% 8.68% -
  Horiz. % 192.92% 186.80% 184.46% 156.12% 124.24% 108.68% 100.00%
Net Worth 6,383,170 6,216,071 5,714,775 6,048,972 6,623,478 5,958,218 5,586,993 9.26%
  QoQ % 2.69% 8.77% -5.52% -8.67% 11.17% 6.64% -
  Horiz. % 114.25% 111.26% 102.29% 108.27% 118.55% 106.64% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 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
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 6,383,170 6,216,071 5,714,775 6,048,972 6,623,478 5,958,218 5,586,993 9.26%
  QoQ % 2.69% 8.77% -5.52% -8.67% 11.17% 6.64% -
  Horiz. % 114.25% 111.26% 102.29% 108.27% 118.55% 106.64% 100.00%
NOSH 3,341,974 3,341,974 3,341,974 3,341,974 2,782,974 2,784,214 2,779,598 13.03%
  QoQ % 0.00% 0.00% 0.00% 20.09% -0.04% 0.17% -
  Horiz. % 120.23% 120.23% 120.23% 120.23% 100.12% 100.17% 100.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 16.40 % 16.42 % 15.73 % 26.24 % 23.64 % 31.41 % 36.70 % -41.46%
  QoQ % -0.12% 4.39% -40.05% 11.00% -24.74% -14.41% -
  Horiz. % 44.69% 44.74% 42.86% 71.50% 64.41% 85.59% 100.00%
ROE 25.69 % 27.18 % 26.68 % 40.72 % 24.48 % 35.20 % 43.68 % -29.73%
  QoQ % -5.48% 1.87% -34.48% 66.34% -30.45% -19.41% -
  Horiz. % 58.81% 62.23% 61.08% 93.22% 56.04% 80.59% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 290.54 281.39 275.58 266.50 246.00 239.45 239.13 13.82%
  QoQ % 3.25% 2.11% 3.41% 8.33% 2.74% 0.13% -
  Horiz. % 121.50% 117.67% 115.24% 111.45% 102.87% 100.13% 100.00%
EPS 49.10 50.53 45.60 73.60 58.30 75.33 87.80 -32.05%
  QoQ % -2.83% 10.81% -38.04% 26.24% -22.61% -14.20% -
  Horiz. % 55.92% 57.55% 51.94% 83.83% 66.40% 85.80% 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 1.9100 1.8600 1.7100 1.8100 2.3800 2.1400 2.0100 -3.34%
  QoQ % 2.69% 8.77% -5.52% -23.95% 11.21% 6.47% -
  Horiz. % 95.02% 92.54% 85.07% 90.05% 118.41% 106.47% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,341,974
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 290.54 281.39 275.58 266.50 204.85 199.49 198.89 28.66%
  QoQ % 3.25% 2.11% 3.41% 30.10% 2.69% 0.30% -
  Horiz. % 146.08% 141.48% 138.56% 133.99% 103.00% 100.30% 100.00%
EPS 49.10 50.53 45.63 73.71 48.52 62.76 73.03 -23.20%
  QoQ % -2.83% 10.74% -38.10% 51.92% -22.69% -14.06% -
  Horiz. % 67.23% 69.19% 62.48% 100.93% 66.44% 85.94% 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 1.9100 1.8600 1.7100 1.8100 1.9819 1.7828 1.6718 9.26%
  QoQ % 2.69% 8.77% -5.52% -8.67% 11.17% 6.64% -
  Horiz. % 114.25% 111.26% 102.28% 108.27% 118.55% 106.64% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 3.3500 3.4500 3.2500 3.1400 2.2900 2.7900 2.6000 -
P/RPS 1.15 1.23 1.18 0.00 0.93 1.17 1.09 3.63%
  QoQ % -6.50% 4.24% 0.00% 0.00% -20.51% 7.34% -
  Horiz. % 105.50% 112.84% 108.26% 0.00% 85.32% 107.34% 100.00%
P/EPS 6.83 6.82 7.12 0.00 3.93 3.70 2.96 74.35%
  QoQ % 0.15% -4.21% 0.00% 0.00% 6.22% 25.00% -
  Horiz. % 230.74% 230.41% 240.54% 0.00% 132.77% 125.00% 100.00%
EY 14.65 14.66 14.04 0.00 25.45 27.00 33.77 -42.61%
  QoQ % -0.07% 4.42% 0.00% 0.00% -5.74% -20.05% -
  Horiz. % 43.38% 43.41% 41.58% 0.00% 75.36% 79.95% 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 1.75 1.85 1.90 3.14 0.96 1.30 1.29 22.48%
  QoQ % -5.41% -2.63% -39.49% 227.08% -26.15% 0.78% -
  Horiz. % 135.66% 143.41% 147.29% 243.41% 74.42% 100.78% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 29/11/17 29/08/17 25/05/17 23/02/17 24/11/16 29/08/16 -
Price 4.4600 3.1700 3.3300 3.1300 2.7600 2.7100 2.9900 -
P/RPS 1.54 1.13 1.21 0.00 1.12 1.13 1.25 14.88%
  QoQ % 36.28% -6.61% 0.00% 0.00% -0.88% -9.60% -
  Horiz. % 123.20% 90.40% 96.80% 0.00% 89.60% 90.40% 100.00%
P/EPS 9.09 6.27 7.30 0.00 4.74 3.60 3.41 91.91%
  QoQ % 44.98% -14.11% 0.00% 0.00% 31.67% 5.57% -
  Horiz. % 266.57% 183.87% 214.08% 0.00% 139.00% 105.57% 100.00%
EY 11.00 15.95 13.70 0.00 21.11 27.80 29.36 -47.94%
  QoQ % -31.03% 16.42% 0.00% 0.00% -24.06% -5.31% -
  Horiz. % 37.47% 54.33% 46.66% 0.00% 71.90% 94.69% 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 2.34 1.70 1.95 3.13 1.16 1.27 1.49 35.00%
  QoQ % 37.65% -12.82% -37.70% 169.83% -8.66% -14.77% -
  Horiz. % 157.05% 114.09% 130.87% 210.07% 77.85% 85.23% 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
 
 

286  332  559  1216 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.115-0.015 
 KANGER 0.15-0.03 
 IRIS 0.31+0.03 
 DOLPHIN-WB 0.035+0.03 
 BINTAI 0.58+0.045 
 ARMADA 0.27+0.015 
 PRESBHD 0.59+0.025 
 DOLPHIN 0.07-0.01 
 DNEX 0.20+0.025 
 CONNECT 0.155+0.015 

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. Stock Pick Year 2020 - 30 Sep Result Stock Pick Contest Year 2020
2. BE SMART AND DOMINAN !!!! INVEST DOMINAN ON UNDERVALUED POSITION Target Invest - We Target, We Invest
3. NAIM (5073) At 74.5 sen is Giving a 18 Sen Dividend soon. That means Rm180 per share or 24.1% Yield (equals to 13 months int rate of 1.75% in Malaysia THE INVESTMENT APPROACH OF CALVIN TAN
4. How to make money when glove stock price fluctuates? Koon Yew Yin Koon Yew Yin's Blog
5. [Humbled Investor]SCGM: Why share price fell today despite results meeting expectation? HumbledInvestor
6. LOTTE CHEMICAL TITAN HOLDINGS BHD (5284) - TURNAROUND STORY? JAW Place Research
7. TOPGLOV 30/9/2020 IF TURN UP WILL BE SUPERBULL AGAIN ! pakatanharapan
8. Top Glove chairman on strategy and tackling challenges as company posts record profit gloveharicut
PARTNERS & BROKERS