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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 6,020,137 2,881,027 10,603,755 7,779,604 5,178,806 2,555,182 9,709,721 -27.35%
  QoQ % 108.96% -72.83% 36.30% 50.22% 102.68% -73.68% -
  Horiz. % 62.00% 29.67% 109.21% 80.12% 53.34% 26.32% 100.00%
PBT 8,171 214,306 1,364,710 1,780,935 1,468,902 1,194,339 2,087,778 -97.54%
  QoQ % -96.19% -84.30% -23.37% 21.24% 22.99% -42.79% -
  Horiz. % 0.39% 10.26% 65.37% 85.30% 70.36% 57.21% 100.00%
Tax 136,610 -112,697 346,695 432,027 -63,724 -103,998 -495,774 -
  QoQ % 221.22% -132.51% -19.75% 777.97% 38.73% 79.02% -
  Horiz. % -27.55% 22.73% -69.93% -87.14% 12.85% 20.98% 100.00%
NP 144,781 101,609 1,711,405 2,212,962 1,405,178 1,090,341 1,592,004 -79.87%
  QoQ % 42.49% -94.06% -22.66% 57.49% 28.88% -31.51% -
  Horiz. % 9.09% 6.38% 107.50% 139.00% 88.26% 68.49% 100.00%
NP to SH 110,201 96,089 1,979,972 2,419,361 1,503,353 1,141,985 1,639,649 -83.55%
  QoQ % 14.69% -95.15% -18.16% 60.93% 31.64% -30.35% -
  Horiz. % 6.72% 5.86% 120.76% 147.55% 91.69% 69.65% 100.00%
Tax Rate -1,671.89 % 52.59 % -25.40 % -24.26 % 4.34 % 8.71 % 23.75 % -
  QoQ % -3,279.10% 307.05% -4.70% -658.99% -50.17% -63.33% -
  Horiz. % -7,039.54% 221.43% -106.95% -102.15% 18.27% 36.67% 100.00%
Total Cost 5,875,356 2,779,418 8,892,350 5,566,642 3,773,628 1,464,841 8,117,717 -19.44%
  QoQ % 111.39% -68.74% 59.74% 47.51% 157.61% -81.96% -
  Horiz. % 72.38% 34.24% 109.54% 68.57% 46.49% 18.04% 100.00%
Net Worth 7,586,281 8,254,676 6,216,071 8,622,292 8,221,256 - 6,383,170 12.24%
  QoQ % -8.10% 32.80% -27.91% 4.88% 0.00% 0.00% -
  Horiz. % 118.85% 129.32% 97.38% 135.08% 128.80% 0.00% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - 3,007,776 401,036 1,336,789 - - - -
  QoQ % 0.00% 650.00% -70.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 225.00% 30.00% 100.00% - - -
Div Payout % - % 3,130.20 % 20.25 % 55.25 % - % - % - % -
  QoQ % 0.00% 15,357.78% -63.35% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 5,665.52% 36.65% 100.00% - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 7,586,281 8,254,676 6,216,071 8,622,292 8,221,256 - 6,383,170 12.24%
  QoQ % -8.10% 32.80% -27.91% 4.88% 0.00% 0.00% -
  Horiz. % 118.85% 129.32% 97.38% 135.08% 128.80% 0.00% 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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 2.40 % 3.53 % 16.14 % 28.45 % 27.13 % 42.67 % 16.40 % -72.33%
  QoQ % -32.01% -78.13% -43.27% 4.87% -36.42% 160.18% -
  Horiz. % 14.63% 21.52% 98.41% 173.48% 165.43% 260.18% 100.00%
ROE 1.45 % 1.16 % 31.85 % 28.06 % 18.29 % - % 25.69 % -85.36%
  QoQ % 25.00% -96.36% 13.51% 53.42% 0.00% 0.00% -
  Horiz. % 5.64% 4.52% 123.98% 109.23% 71.20% 0.00% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 180.14 86.21 317.29 232.78 154.96 76.46 290.54 -27.35%
  QoQ % 108.95% -72.83% 36.30% 50.22% 102.67% -73.68% -
  Horiz. % 62.00% 29.67% 109.21% 80.12% 53.34% 26.32% 100.00%
EPS 3.30 2.90 59.20 72.40 45.00 34.20 49.10 -83.55%
  QoQ % 13.79% -95.10% -18.23% 60.89% 31.58% -30.35% -
  Horiz. % 6.72% 5.91% 120.57% 147.45% 91.65% 69.65% 100.00%
DPS 0.00 90.00 12.00 40.00 0.00 0.00 0.00 -
  QoQ % 0.00% 650.00% -70.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 225.00% 30.00% 100.00% - - -
NAPS 2.2700 2.4700 1.8600 2.5800 2.4600 - 1.9100 12.24%
  QoQ % -8.10% 32.80% -27.91% 4.88% 0.00% 0.00% -
  Horiz. % 118.85% 129.32% 97.38% 135.08% 128.80% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,341,974
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 180.14 86.21 317.29 232.78 154.96 76.46 290.54 -27.35%
  QoQ % 108.95% -72.83% 36.30% 50.22% 102.67% -73.68% -
  Horiz. % 62.00% 29.67% 109.21% 80.12% 53.34% 26.32% 100.00%
EPS 3.30 2.90 59.20 72.40 45.00 34.20 49.10 -83.55%
  QoQ % 13.79% -95.10% -18.23% 60.89% 31.58% -30.35% -
  Horiz. % 6.72% 5.91% 120.57% 147.45% 91.65% 69.65% 100.00%
DPS 0.00 90.00 12.00 40.00 0.00 0.00 0.00 -
  QoQ % 0.00% 650.00% -70.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 225.00% 30.00% 100.00% - - -
NAPS 2.2700 2.4700 1.8600 2.5800 2.4600 - 1.9100 12.24%
  QoQ % -8.10% 32.80% -27.91% 4.88% 0.00% 0.00% -
  Horiz. % 118.85% 129.32% 97.38% 135.08% 128.80% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 2.7300 2.6600 2.9700 3.1600 2.9900 3.9300 3.3500 -
P/RPS 1.52 3.09 0.94 1.36 1.93 5.14 1.15 20.50%
  QoQ % -50.81% 228.72% -30.88% -29.53% -62.45% 346.96% -
  Horiz. % 132.17% 268.70% 81.74% 118.26% 167.83% 446.96% 100.00%
P/EPS 82.79 92.51 5.01 4.37 6.65 11.50 6.83 430.10%
  QoQ % -10.51% 1,746.51% 14.65% -34.29% -42.17% 68.37% -
  Horiz. % 1,212.15% 1,354.47% 73.35% 63.98% 97.36% 168.37% 100.00%
EY 1.21 1.08 19.95 22.91 15.04 8.69 14.65 -81.12%
  QoQ % 12.04% -94.59% -12.92% 52.33% 73.07% -40.68% -
  Horiz. % 8.26% 7.37% 136.18% 156.38% 102.66% 59.32% 100.00%
DY 0.00 33.83 4.04 12.66 0.00 0.00 0.00 -
  QoQ % 0.00% 737.38% -68.09% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 267.22% 31.91% 100.00% - - -
P/NAPS 1.20 1.08 1.60 1.22 1.22 0.00 1.75 -22.29%
  QoQ % 11.11% -32.50% 31.15% 0.00% 0.00% 0.00% -
  Horiz. % 68.57% 61.71% 91.43% 69.71% 69.71% 0.00% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/08/19 29/05/19 27/02/19 29/11/18 30/08/18 24/05/18 27/02/18 -
Price 1.8000 2.6300 3.0400 2.9800 3.4400 3.2300 4.4600 -
P/RPS 1.00 3.05 0.96 1.28 2.22 4.22 1.54 -25.07%
  QoQ % -67.21% 217.71% -25.00% -42.34% -47.39% 174.03% -
  Horiz. % 64.94% 198.05% 62.34% 83.12% 144.16% 274.03% 100.00%
P/EPS 54.59 91.47 5.13 4.12 7.65 9.45 9.09 231.48%
  QoQ % -40.32% 1,683.04% 24.51% -46.14% -19.05% 3.96% -
  Horiz. % 600.55% 1,006.27% 56.44% 45.32% 84.16% 103.96% 100.00%
EY 1.83 1.09 19.49 24.29 13.08 10.58 11.00 -69.85%
  QoQ % 67.89% -94.41% -19.76% 85.70% 23.63% -3.82% -
  Horiz. % 16.64% 9.91% 177.18% 220.82% 118.91% 96.18% 100.00%
DY 0.00 34.22 3.95 13.42 0.00 0.00 0.00 -
  QoQ % 0.00% 766.33% -70.57% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 254.99% 29.43% 100.00% - - -
P/NAPS 0.79 1.06 1.63 1.16 1.40 0.00 2.34 -51.61%
  QoQ % -25.47% -34.97% 40.52% -17.14% 0.00% 0.00% -
  Horiz. % 33.76% 45.30% 69.66% 49.57% 59.83% 0.00% 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.
 


 

315  294  599  1088 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.005 
 ARMADA 0.51+0.02 
 PWORTH 0.0450.00 
 MLAB 0.065+0.02 
 DGB 0.1650.00 
 HSI-H8F 0.42+0.025 
 HSI-C7K 0.325-0.015 
 VELESTO 0.385+0.005 
 ISTONE 0.21-0.015 
 IFCAMSC 0.54+0.01 
Partners & Brokers