Highlights

[AIRASIA] QoQ Annualized Quarter Result on 2018-03-31 [#1]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 24-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Mar-2018  [#1]
Profit Trend QoQ -     178.59%    YoY -     85.44%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 10,603,755 10,372,805 10,357,612 10,220,728 9,709,721 9,403,950 9,209,810 9.82%
  QoQ % 2.23% 0.15% 1.34% 5.26% 3.25% 2.11% -
  Horiz. % 115.14% 112.63% 112.46% 110.98% 105.43% 102.11% 100.00%
PBT 1,364,710 2,374,580 2,937,804 4,777,356 2,087,778 2,018,437 2,056,406 -23.86%
  QoQ % -42.53% -19.17% -38.51% 128.82% 3.44% -1.85% -
  Horiz. % 66.36% 115.47% 142.86% 232.32% 101.53% 98.15% 100.00%
Tax 346,695 576,036 -127,448 -415,992 -495,774 -474,304 -608,014 -
  QoQ % -39.81% 551.98% 69.36% 16.09% -4.53% 21.99% -
  Horiz. % -57.02% -94.74% 20.96% 68.42% 81.54% 78.01% 100.00%
NP 1,711,405 2,950,616 2,810,356 4,361,364 1,592,004 1,544,133 1,448,392 11.73%
  QoQ % -42.00% 4.99% -35.56% 173.95% 3.10% 6.61% -
  Horiz. % 118.16% 203.72% 194.03% 301.12% 109.92% 106.61% 100.00%
NP to SH 1,979,972 3,225,814 3,006,706 4,567,940 1,639,649 1,689,760 1,524,794 18.97%
  QoQ % -38.62% 7.29% -34.18% 178.59% -2.97% 10.82% -
  Horiz. % 129.85% 211.56% 197.19% 299.58% 107.53% 110.82% 100.00%
Tax Rate -25.40 % -24.26 % 4.34 % 8.71 % 23.75 % 23.50 % 29.57 % -
  QoQ % -4.70% -658.99% -50.17% -63.33% 1.06% -20.53% -
  Horiz. % -85.90% -82.04% 14.68% 29.46% 80.32% 79.47% 100.00%
Total Cost 8,892,350 7,422,189 7,547,256 5,859,364 8,117,717 7,859,817 7,761,418 9.47%
  QoQ % 19.81% -1.66% 28.81% -27.82% 3.28% 1.27% -
  Horiz. % 114.57% 95.63% 97.24% 75.49% 104.59% 101.27% 100.00%
Net Worth 6,216,071 8,622,292 8,221,256 - 6,383,170 6,216,071 5,714,775 5.75%
  QoQ % -27.91% 4.88% 0.00% 0.00% 2.69% 8.77% -
  Horiz. % 108.77% 150.88% 143.86% 0.00% 111.70% 108.77% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 401,036 1,782,386 - - - - - -
  QoQ % -77.50% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 22.50% 100.00% - - - - -
Div Payout % 20.25 % 55.25 % - % - % - % - % - % -
  QoQ % -63.35% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 36.65% 100.00% - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 6,216,071 8,622,292 8,221,256 - 6,383,170 6,216,071 5,714,775 5.75%
  QoQ % -27.91% 4.88% 0.00% 0.00% 2.69% 8.77% -
  Horiz. % 108.77% 150.88% 143.86% 0.00% 111.70% 108.77% 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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 16.14 % 28.45 % 27.13 % 42.67 % 16.40 % 16.42 % 15.73 % 1.73%
  QoQ % -43.27% 4.87% -36.42% 160.18% -0.12% 4.39% -
  Horiz. % 102.61% 180.86% 172.47% 271.27% 104.26% 104.39% 100.00%
ROE 31.85 % 37.41 % 36.57 % - % 25.69 % 27.18 % 26.68 % 12.50%
  QoQ % -14.86% 2.30% 0.00% 0.00% -5.48% 1.87% -
  Horiz. % 119.38% 140.22% 137.07% 0.00% 96.29% 101.87% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 317.29 310.38 309.92 305.83 290.54 281.39 275.58 9.82%
  QoQ % 2.23% 0.15% 1.34% 5.26% 3.25% 2.11% -
  Horiz. % 115.14% 112.63% 112.46% 110.98% 105.43% 102.11% 100.00%
EPS 59.20 96.53 90.00 136.80 49.10 50.53 45.60 18.95%
  QoQ % -38.67% 7.26% -34.21% 178.62% -2.83% 10.81% -
  Horiz. % 129.82% 211.69% 197.37% 300.00% 107.68% 110.81% 100.00%
DPS 12.00 53.33 0.00 0.00 0.00 0.00 0.00 -
  QoQ % -77.50% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 22.50% 100.00% - - - - -
NAPS 1.8600 2.5800 2.4600 - 1.9100 1.8600 1.7100 5.75%
  QoQ % -27.91% 4.88% 0.00% 0.00% 2.69% 8.77% -
  Horiz. % 108.77% 150.88% 143.86% 0.00% 111.70% 108.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,341,974
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 317.29 310.38 309.92 305.83 290.54 281.39 275.58 9.82%
  QoQ % 2.23% 0.15% 1.34% 5.26% 3.25% 2.11% -
  Horiz. % 115.14% 112.63% 112.46% 110.98% 105.43% 102.11% 100.00%
EPS 59.20 96.53 90.00 136.80 49.10 50.53 45.63 18.90%
  QoQ % -38.67% 7.26% -34.21% 178.62% -2.83% 10.74% -
  Horiz. % 129.74% 211.55% 197.24% 299.80% 107.60% 110.74% 100.00%
DPS 12.00 53.33 0.00 0.00 0.00 0.00 0.00 -
  QoQ % -77.50% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 22.50% 100.00% - - - - -
NAPS 1.8600 2.5800 2.4600 - 1.9100 1.8600 1.7100 5.75%
  QoQ % -27.91% 4.88% 0.00% 0.00% 2.69% 8.77% -
  Horiz. % 108.77% 150.88% 143.86% 0.00% 111.70% 108.77% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 2.9700 3.1600 2.9900 3.9300 3.3500 3.4500 3.2500 -
P/RPS 0.94 1.02 0.96 1.29 1.15 1.23 1.18 -14.03%
  QoQ % -7.84% 6.25% -25.58% 12.17% -6.50% 4.24% -
  Horiz. % 79.66% 86.44% 81.36% 109.32% 97.46% 104.24% 100.00%
P/EPS 5.01 3.27 3.32 2.88 6.83 6.82 7.12 -20.84%
  QoQ % 53.21% -1.51% 15.28% -57.83% 0.15% -4.21% -
  Horiz. % 70.37% 45.93% 46.63% 40.45% 95.93% 95.79% 100.00%
EY 19.95 30.55 30.09 34.78 14.65 14.66 14.04 26.31%
  QoQ % -34.70% 1.53% -13.48% 137.41% -0.07% 4.42% -
  Horiz. % 142.09% 217.59% 214.32% 247.72% 104.34% 104.42% 100.00%
DY 4.04 16.88 0.00 0.00 0.00 0.00 0.00 -
  QoQ % -76.07% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 23.93% 100.00% - - - - -
P/NAPS 1.60 1.22 1.22 0.00 1.75 1.85 1.90 -10.80%
  QoQ % 31.15% 0.00% 0.00% 0.00% -5.41% -2.63% -
  Horiz. % 84.21% 64.21% 64.21% 0.00% 92.11% 97.37% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 29/11/18 30/08/18 24/05/18 27/02/18 29/11/17 29/08/17 -
Price 3.0400 2.9800 3.4400 3.2300 4.4600 3.1700 3.3300 -
P/RPS 0.96 0.96 1.11 1.06 1.54 1.13 1.21 -14.26%
  QoQ % 0.00% -13.51% 4.72% -31.17% 36.28% -6.61% -
  Horiz. % 79.34% 79.34% 91.74% 87.60% 127.27% 93.39% 100.00%
P/EPS 5.13 3.09 3.82 2.36 9.09 6.27 7.30 -20.91%
  QoQ % 66.02% -19.11% 61.86% -74.04% 44.98% -14.11% -
  Horiz. % 70.27% 42.33% 52.33% 32.33% 124.52% 85.89% 100.00%
EY 19.49 32.39 26.15 42.32 11.00 15.95 13.70 26.41%
  QoQ % -39.83% 23.86% -38.21% 284.73% -31.03% 16.42% -
  Horiz. % 142.26% 236.42% 190.88% 308.91% 80.29% 116.42% 100.00%
DY 3.95 17.90 0.00 0.00 0.00 0.00 0.00 -
  QoQ % -77.93% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 22.07% 100.00% - - - - -
P/NAPS 1.63 1.16 1.40 0.00 2.34 1.70 1.95 -11.23%
  QoQ % 40.52% -17.14% 0.00% 0.00% 37.65% -12.82% -
  Horiz. % 83.59% 59.49% 71.79% 0.00% 120.00% 87.18% 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
 
 

100  455  446  1281 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWORTH 0.040.00 
 XOX 0.26+0.005 
 NEXGRAM 0.06-0.005 
 BORNOIL 0.07+0.005 
 SAPNRG 0.130.00 
 GPA 0.185+0.02 
 AEMULUS 0.69-0.05 
 LUSTER 0.140.00 
 INIX 0.445-0.115 
 MCT 0.205+0.025 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers