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.
 


 

452  241  522  693 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST-WB 0.18+0.065 
 IWCITY 1.02+0.16 
 EKOVEST 0.67+0.08 
 SAPNRG 0.31-0.005 
 IRIS 0.165+0.01 
 SEACERA 0.32-0.015 
 COMPUGT 0.0250.00 
 KNM 0.16-0.005 
 LAMBO 0.12-0.005 
 MYEG 1.61+0.04 
Partners & Brokers