Highlights

[AIRASIA] QoQ Quarter Result on 2016-06-30 [#2]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 29-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Jun-2016  [#2]
Profit Trend QoQ -     -61.03%    YoY -     40.77%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 2,226,554 1,936,769 1,686,676 1,623,550 1,699,294 2,167,768 1,515,671 29.20%
  QoQ % 14.96% 14.83% 3.89% -4.46% -21.61% 43.02% -
  Horiz. % 146.90% 127.78% 111.28% 107.12% 112.11% 143.02% 100.00%
PBT 641,328 349,196 473,665 253,812 1,093,371 434,513 -461,701 -
  QoQ % 83.66% -26.28% 86.62% -76.79% 151.63% 194.11% -
  Horiz. % -138.91% -75.63% -102.59% -54.97% -236.81% -94.11% 100.00%
Tax -57,080 115,533 -121,196 88,070 -216,429 119,685 55,969 -
  QoQ % -149.41% 195.33% -237.61% 140.69% -280.83% 113.84% -
  Horiz. % -101.99% 206.42% -216.54% 157.35% -386.69% 213.84% 100.00%
NP 584,248 464,729 352,469 341,882 876,942 554,198 -405,732 -
  QoQ % 25.72% 31.85% 3.10% -61.01% 58.24% 236.59% -
  Horiz. % -144.00% -114.54% -86.87% -84.26% -216.14% -136.59% 100.00%
NP to SH 615,810 465,319 353,894 342,117 877,793 554,198 -405,732 -
  QoQ % 32.34% 31.49% 3.44% -61.03% 58.39% 236.59% -
  Horiz. % -151.78% -114.69% -87.22% -84.32% -216.35% -136.59% 100.00%
Tax Rate 8.90 % -33.09 % 25.59 % -34.70 % 19.79 % -27.54 % - % -
  QoQ % 126.90% -229.31% 173.75% -275.34% 171.86% 0.00% -
  Horiz. % -32.32% 120.15% -92.92% 126.00% -71.86% 100.00% -
Total Cost 1,642,306 1,472,040 1,334,207 1,281,668 822,352 1,613,570 1,921,403 -9.93%
  QoQ % 11.57% 10.33% 4.10% 55.85% -49.04% -16.02% -
  Horiz. % 85.47% 76.61% 69.44% 66.70% 42.80% 83.98% 100.00%
Net Worth 6,048,972 6,623,478 5,963,253 5,590,692 5,015,959 4,455,863 3,807,211 36.12%
  QoQ % -8.67% 11.07% 6.66% 11.46% 12.57% 17.04% -
  Horiz. % 158.88% 173.97% 156.63% 146.84% 131.75% 117.04% 100.00%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 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
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 6,048,972 6,623,478 5,963,253 5,590,692 5,015,959 4,455,863 3,807,211 36.12%
  QoQ % -8.67% 11.07% 6.66% 11.46% 12.57% 17.04% -
  Horiz. % 158.88% 173.97% 156.63% 146.84% 131.75% 117.04% 100.00%
NOSH 3,341,974 2,782,974 2,786,566 2,781,438 2,786,644 2,784,914 2,778,986 13.07%
  QoQ % 20.09% -0.13% 0.18% -0.19% 0.06% 0.21% -
  Horiz. % 120.26% 100.14% 100.27% 100.09% 100.28% 100.21% 100.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 26.24 % 24.00 % 20.90 % 21.06 % 51.61 % 25.57 % -26.77 % -
  QoQ % 9.33% 14.83% -0.76% -59.19% 101.84% 195.52% -
  Horiz. % -98.02% -89.65% -78.07% -78.67% -192.79% -95.52% 100.00%
ROE 10.18 % 7.03 % 5.93 % 6.12 % 17.50 % 12.44 % -10.66 % -
  QoQ % 44.81% 18.55% -3.10% -65.03% 40.68% 216.70% -
  Horiz. % -95.50% -65.95% -55.63% -57.41% -164.17% -116.70% 100.00%
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 66.62 69.59 60.53 58.37 60.98 77.84 54.54 14.25%
  QoQ % -4.27% 14.97% 3.70% -4.28% -21.66% 42.72% -
  Horiz. % 122.15% 127.59% 110.98% 107.02% 111.81% 142.72% 100.00%
EPS 18.40 16.70 12.70 12.30 31.50 19.90 -14.60 -
  QoQ % 10.18% 31.50% 3.25% -60.95% 58.29% 236.30% -
  Horiz. % -126.03% -114.38% -86.99% -84.25% -215.75% -136.30% 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 1.8100 2.3800 2.1400 2.0100 1.8000 1.6000 1.3700 20.38%
  QoQ % -23.95% 11.21% 6.47% 11.67% 12.50% 16.79% -
  Horiz. % 132.12% 173.72% 156.20% 146.72% 131.39% 116.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,341,974
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 66.62 57.95 50.47 48.58 50.85 64.86 45.35 29.20%
  QoQ % 14.96% 14.82% 3.89% -4.46% -21.60% 43.02% -
  Horiz. % 146.90% 127.78% 111.29% 107.12% 112.13% 143.02% 100.00%
EPS 18.43 13.92 10.59 10.24 26.27 16.58 -12.14 -
  QoQ % 32.40% 31.44% 3.42% -61.02% 58.44% 236.57% -
  Horiz. % -151.81% -114.66% -87.23% -84.35% -216.39% -136.57% 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 1.8100 1.9819 1.7844 1.6729 1.5009 1.3333 1.1392 36.12%
  QoQ % -8.67% 11.07% 6.67% 11.46% 12.57% 17.04% -
  Horiz. % 158.88% 173.97% 156.64% 146.85% 131.75% 117.04% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 3.1400 2.2900 2.7900 2.6000 1.8300 1.2900 1.2800 -
P/RPS 0.00 3.29 4.61 4.45 3.00 1.66 2.35 -
  QoQ % 0.00% -28.63% 3.60% 48.33% 80.72% -29.36% -
  Horiz. % 0.00% 140.00% 196.17% 189.36% 127.66% 70.64% 100.00%
P/EPS 0.00 13.70 21.97 21.14 5.81 6.48 -8.77 -
  QoQ % 0.00% -37.64% 3.93% 263.86% -10.34% 173.89% -
  Horiz. % -0.00% -156.21% -250.51% -241.05% -66.25% -73.89% 100.00%
EY 0.00 7.30 4.55 4.73 17.21 15.43 -11.41 -
  QoQ % 0.00% 60.44% -3.81% -72.52% 11.54% 235.23% -
  Horiz. % -0.00% -63.98% -39.88% -41.45% -150.83% -135.23% 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 3.14 0.96 1.30 1.29 1.02 0.81 0.93 124.89%
  QoQ % 227.08% -26.15% 0.78% 26.47% 25.93% -12.90% -
  Horiz. % 337.63% 103.23% 139.78% 138.71% 109.68% 87.10% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 25/05/17 23/02/17 24/11/16 29/08/16 26/05/16 26/02/16 27/11/15 -
Price 3.1300 2.7600 2.7100 2.9900 2.1200 1.3900 1.3300 -
P/RPS 0.00 3.97 4.48 5.12 3.48 1.79 2.44 -
  QoQ % 0.00% -11.38% -12.50% 47.13% 94.41% -26.64% -
  Horiz. % 0.00% 162.70% 183.61% 209.84% 142.62% 73.36% 100.00%
P/EPS 0.00 16.51 21.34 24.31 6.73 6.98 -9.11 -
  QoQ % 0.00% -22.63% -12.22% 261.22% -3.58% 176.62% -
  Horiz. % -0.00% -181.23% -234.25% -266.85% -73.87% -76.62% 100.00%
EY 0.00 6.06 4.69 4.11 14.86 14.32 -10.98 -
  QoQ % 0.00% 29.21% 14.11% -72.34% 3.77% 230.42% -
  Horiz. % -0.00% -55.19% -42.71% -37.43% -135.34% -130.42% 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 3.13 1.16 1.27 1.49 1.18 0.87 0.97 118.21%
  QoQ % 169.83% -8.66% -14.77% 26.27% 35.63% -10.31% -
  Horiz. % 322.68% 119.59% 130.93% 153.61% 121.65% 89.69% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

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!
PARTNERS & BROKERS