Highlights

[AIRASIA] QoQ Cumulative 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 -     -18.16%    YoY -     20.76%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 9,086,399 6,020,137 2,881,027 10,603,755 7,779,604 5,178,806 2,555,182 132.80%
  QoQ % 50.93% 108.96% -72.83% 36.30% 50.22% 102.68% -
  Horiz. % 355.61% 235.61% 112.75% 414.99% 304.46% 202.68% 100.00%
PBT -317,288 8,171 214,306 1,364,710 1,780,935 1,468,902 1,194,339 -
  QoQ % -3,983.10% -96.19% -84.30% -23.37% 21.24% 22.99% -
  Horiz. % -26.57% 0.68% 17.94% 114.26% 149.11% 122.99% 100.00%
Tax 416,754 136,610 -112,697 346,695 432,027 -63,724 -103,998 -
  QoQ % 205.07% 221.22% -132.51% -19.75% 777.97% 38.73% -
  Horiz. % -400.73% -131.36% 108.36% -333.37% -415.42% 61.27% 100.00%
NP 99,466 144,781 101,609 1,711,405 2,212,962 1,405,178 1,090,341 -79.71%
  QoQ % -31.30% 42.49% -94.06% -22.66% 57.49% 28.88% -
  Horiz. % 9.12% 13.28% 9.32% 156.96% 202.96% 128.88% 100.00%
NP to SH 80,715 110,201 96,089 1,979,972 2,419,361 1,503,353 1,141,985 -82.88%
  QoQ % -26.76% 14.69% -95.15% -18.16% 60.93% 31.64% -
  Horiz. % 7.07% 9.65% 8.41% 173.38% 211.86% 131.64% 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 8,986,933 5,875,356 2,779,418 8,892,350 5,566,642 3,773,628 1,464,841 234.76%
  QoQ % 52.96% 111.39% -68.74% 59.74% 47.51% 157.61% -
  Horiz. % 613.51% 401.09% 189.74% 607.05% 380.02% 257.61% 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 - - 3,007,776 401,036 1,336,789 - - -
  QoQ % 0.00% 0.00% 650.00% -70.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 225.00% 30.00% 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 1.75 % 1.45 % 1.16 % 31.85 % 28.06 % 18.29 % - % -
  QoQ % 20.69% 25.00% -96.36% 13.51% 53.42% 0.00% -
  Horiz. % 9.57% 7.93% 6.34% 174.14% 153.42% 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 271.89 180.14 86.21 317.29 232.78 154.96 76.46 132.79%
  QoQ % 50.93% 108.95% -72.83% 36.30% 50.22% 102.67% -
  Horiz. % 355.60% 235.60% 112.75% 414.98% 304.45% 202.67% 100.00%
EPS 2.40 3.30 2.90 59.20 72.40 45.00 34.20 -82.96%
  QoQ % -27.27% 13.79% -95.10% -18.23% 60.89% 31.58% -
  Horiz. % 7.02% 9.65% 8.48% 173.10% 211.70% 131.58% 100.00%
DPS 0.00 0.00 90.00 12.00 40.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 650.00% -70.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 225.00% 30.00% 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 - 3,812,188
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 238.35 157.92 75.57 278.15 204.07 135.85 67.03 132.79%
  QoQ % 50.93% 108.97% -72.83% 36.30% 50.22% 102.67% -
  Horiz. % 355.59% 235.60% 112.74% 414.96% 304.45% 202.67% 100.00%
EPS 2.12 2.89 2.52 51.94 63.46 39.44 29.96 -82.86%
  QoQ % -26.64% 14.68% -95.15% -18.15% 60.90% 31.64% -
  Horiz. % 7.08% 9.65% 8.41% 173.36% 211.82% 131.64% 100.00%
DPS 0.00 0.00 78.90 10.52 35.07 0.00 0.00 -
  QoQ % 0.00% 0.00% 650.00% -70.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 224.98% 30.00% 100.00% - -
NAPS 1.2098 1.9900 2.1653 1.6306 2.2618 2.1566 - -
  QoQ % -39.21% -8.10% 32.79% -27.91% 4.88% 0.00% -
  Horiz. % 56.10% 92.27% 100.40% 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 0.65 1.52 3.09 0.94 1.36 1.93 5.14 -74.77%
  QoQ % -57.24% -50.81% 228.72% -30.88% -29.53% -62.45% -
  Horiz. % 12.65% 29.57% 60.12% 18.29% 26.46% 37.55% 100.00%
P/EPS 72.87 82.79 92.51 5.01 4.37 6.65 11.50 242.04%
  QoQ % -11.98% -10.51% 1,746.51% 14.65% -34.29% -42.17% -
  Horiz. % 633.65% 719.91% 804.43% 43.57% 38.00% 57.83% 100.00%
EY 1.37 1.21 1.08 19.95 22.91 15.04 8.69 -70.78%
  QoQ % 13.22% 12.04% -94.59% -12.92% 52.33% 73.07% -
  Horiz. % 15.77% 13.92% 12.43% 229.57% 263.64% 173.07% 100.00%
DY 0.00 0.00 33.83 4.04 12.66 0.00 0.00 -
  QoQ % 0.00% 0.00% 737.38% -68.09% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 267.22% 31.91% 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 0.64 1.00 3.05 0.96 1.28 2.22 4.22 -71.53%
  QoQ % -36.00% -67.21% 217.71% -25.00% -42.34% -47.39% -
  Horiz. % 15.17% 23.70% 72.27% 22.75% 30.33% 52.61% 100.00%
P/EPS 72.46 54.59 91.47 5.13 4.12 7.65 9.45 288.36%
  QoQ % 32.73% -40.32% 1,683.04% 24.51% -46.14% -19.05% -
  Horiz. % 766.77% 577.67% 967.94% 54.29% 43.60% 80.95% 100.00%
EY 1.38 1.83 1.09 19.49 24.29 13.08 10.58 -74.25%
  QoQ % -24.59% 67.89% -94.41% -19.76% 85.70% 23.63% -
  Horiz. % 13.04% 17.30% 10.30% 184.22% 229.58% 123.63% 100.00%
DY 0.00 0.00 34.22 3.95 13.42 0.00 0.00 -
  QoQ % 0.00% 0.00% 766.33% -70.57% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 254.99% 29.43% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

605  230  568  1111 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FOCUS 0.06-0.005 
 GOCEAN 0.0450.00 
 MTOUCHE 0.285+0.005 
 TANCO-WB 0.07+0.02 
 PERMAJU 0.1450.00 
 TANCO 0.145+0.01 
 MINDA 0.145+0.02 
 UCREST 0.30+0.005 
 TAWIN-OR 0.065-0.005 
 CAREPLS 2.41+0.05 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. OCK - The Unfaltering Tower OCK - The 5G Battle
2. FCPO FOR MAY 2021 NOW IS RM4,880 (TIME WHEN ALL GOES DOWN PALM OIL UP: SO BUY PALM OIL SHARES ON SALE, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. TWO POWERFUL FACTORS WHY PALM OIL BULL RUN CAN LAST MUCH LONGER THIS ROUND, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. Can this penny stock double in value this year? Swim With Sharks
5. 这家小型股的股价在今年还可以再翻倍吗? Swim With Sharks
6. The Competitive Edge of NEXGRAM (0096) in Vaccine Passports and Digital Facilitation Services: THE NEW GEM IN HEALTHCARE Nexgram (0096) - THE NEW GEM IN HEALTHCARE
7. [转贴] [Video:浅谈CAREPLUS GROUP BHD, CAREPLS, 0163] - James的股票投资James Share Investing James的股票投资James Share Investing
8. 马银行大会圆满落幕/万年船 小股东大权利
PARTNERS & BROKERS