Highlights

[AIRASIA] QoQ Quarter Result on 2017-06-30 [#2]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 29-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     -76.21%    YoY -     -57.17%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 2,555,182 2,657,444 2,447,812 2,378,348 2,226,554 1,936,769 1,686,676 31.94%
  QoQ % -3.85% 8.56% 2.92% 6.82% 14.96% 14.83% -
  Horiz. % 151.49% 157.56% 145.13% 141.01% 132.01% 114.83% 100.00%
PBT 1,194,339 574,269 486,028 386,808 641,328 349,196 473,665 85.36%
  QoQ % 107.98% 18.16% 25.65% -39.69% 83.66% -26.28% -
  Horiz. % 252.15% 121.24% 102.61% 81.66% 135.40% 73.72% 100.00%
Tax -103,998 -140,046 -51,720 -246,928 -57,080 115,533 -121,196 -9.71%
  QoQ % 25.74% -170.78% 79.05% -332.60% -149.41% 195.33% -
  Horiz. % 85.81% 115.55% 42.67% 203.74% 47.10% -95.33% 100.00%
NP 1,090,341 434,223 434,308 139,880 584,248 464,729 352,469 112.45%
  QoQ % 151.10% -0.02% 210.49% -76.06% 25.72% 31.85% -
  Horiz. % 309.34% 123.19% 123.22% 39.69% 165.76% 131.85% 100.00%
NP to SH 1,141,985 372,649 505,327 146,519 615,810 465,319 353,894 118.53%
  QoQ % 206.45% -26.26% 244.89% -76.21% 32.34% 31.49% -
  Horiz. % 322.69% 105.30% 142.79% 41.40% 174.01% 131.49% 100.00%
Tax Rate 8.71 % 24.39 % 10.64 % 63.84 % 8.90 % -33.09 % 25.59 % -51.28%
  QoQ % -64.29% 129.23% -83.33% 617.30% 126.90% -229.31% -
  Horiz. % 34.04% 95.31% 41.58% 249.47% 34.78% -129.31% 100.00%
Total Cost 1,464,841 2,223,221 2,013,504 2,238,468 1,642,306 1,472,040 1,334,207 6.43%
  QoQ % -34.11% 10.42% -10.05% 36.30% 11.57% 10.33% -
  Horiz. % 109.79% 166.63% 150.91% 167.78% 123.09% 110.33% 100.00%
Net Worth 7,953,898 6,383,170 6,216,071 5,714,775 6,048,972 6,623,478 5,963,253 21.19%
  QoQ % 24.61% 2.69% 8.77% -5.52% -8.67% 11.07% -
  Horiz. % 133.38% 107.04% 104.24% 95.83% 101.44% 111.07% 100.00%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 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
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 7,953,898 6,383,170 6,216,071 5,714,775 6,048,972 6,623,478 5,963,253 21.19%
  QoQ % 24.61% 2.69% 8.77% -5.52% -8.67% 11.07% -
  Horiz. % 133.38% 107.04% 104.24% 95.83% 101.44% 111.07% 100.00%
NOSH 3,341,974 3,341,974 3,341,974 3,341,974 3,341,974 2,782,974 2,786,566 12.89%
  QoQ % 0.00% 0.00% 0.00% 0.00% 20.09% -0.13% -
  Horiz. % 119.93% 119.93% 119.93% 119.93% 119.93% 99.87% 100.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 42.67 % 16.34 % 17.74 % 5.88 % 26.24 % 24.00 % 20.90 % 61.01%
  QoQ % 161.14% -7.89% 201.70% -77.59% 9.33% 14.83% -
  Horiz. % 204.16% 78.18% 84.88% 28.13% 125.55% 114.83% 100.00%
ROE 14.36 % 5.84 % 8.13 % 2.56 % 10.18 % 7.03 % 5.93 % 80.43%
  QoQ % 145.89% -28.17% 217.58% -74.85% 44.81% 18.55% -
  Horiz. % 242.16% 98.48% 137.10% 43.17% 171.67% 118.55% 100.00%
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 76.46 79.52 73.24 71.17 66.62 69.59 60.53 16.87%
  QoQ % -3.85% 8.57% 2.91% 6.83% -4.27% 14.97% -
  Horiz. % 126.32% 131.37% 121.00% 117.58% 110.06% 114.97% 100.00%
EPS 34.20 11.20 15.10 4.40 18.40 16.70 12.70 93.68%
  QoQ % 205.36% -25.83% 243.18% -76.09% 10.18% 31.50% -
  Horiz. % 269.29% 88.19% 118.90% 34.65% 144.88% 131.50% 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 2.3800 1.9100 1.8600 1.7100 1.8100 2.3800 2.1400 7.35%
  QoQ % 24.61% 2.69% 8.77% -5.52% -23.95% 11.21% -
  Horiz. % 111.21% 89.25% 86.92% 79.91% 84.58% 111.21% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,341,974
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 76.46 79.52 73.24 71.17 66.62 57.95 50.47 31.94%
  QoQ % -3.85% 8.57% 2.91% 6.83% 14.96% 14.82% -
  Horiz. % 151.50% 157.56% 145.12% 141.01% 132.00% 114.82% 100.00%
EPS 34.20 11.20 15.10 4.38 18.43 13.92 10.59 118.64%
  QoQ % 205.36% -25.83% 244.75% -76.23% 32.40% 31.44% -
  Horiz. % 322.95% 105.76% 142.59% 41.36% 174.03% 131.44% 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 2.3800 1.9100 1.8600 1.7100 1.8100 1.9819 1.7844 21.19%
  QoQ % 24.61% 2.69% 8.77% -5.52% -8.67% 11.07% -
  Horiz. % 133.38% 107.04% 104.24% 95.83% 101.43% 111.07% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 3.9300 3.3500 3.4500 3.2500 3.1400 2.2900 2.7900 -
P/RPS 5.14 4.21 4.71 4.57 0.00 3.29 4.61 7.53%
  QoQ % 22.09% -10.62% 3.06% 0.00% 0.00% -28.63% -
  Horiz. % 111.50% 91.32% 102.17% 99.13% 0.00% 71.37% 100.00%
P/EPS 11.50 30.04 22.82 74.13 0.00 13.70 21.97 -35.08%
  QoQ % -61.72% 31.64% -69.22% 0.00% 0.00% -37.64% -
  Horiz. % 52.34% 136.73% 103.87% 337.41% 0.00% 62.36% 100.00%
EY 8.69 3.33 4.38 1.35 0.00 7.30 4.55 54.00%
  QoQ % 160.96% -23.97% 224.44% 0.00% 0.00% 60.44% -
  Horiz. % 190.99% 73.19% 96.26% 29.67% 0.00% 160.44% 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 1.65 1.75 1.85 1.90 3.14 0.96 1.30 17.24%
  QoQ % -5.71% -5.41% -2.63% -39.49% 227.08% -26.15% -
  Horiz. % 126.92% 134.62% 142.31% 146.15% 241.54% 73.85% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 24/05/18 27/02/18 29/11/17 29/08/17 25/05/17 23/02/17 24/11/16 -
Price 3.2300 4.4600 3.1700 3.3300 3.1300 2.7600 2.7100 -
P/RPS 4.22 5.61 4.33 4.68 0.00 3.97 4.48 -3.91%
  QoQ % -24.78% 29.56% -7.48% 0.00% 0.00% -11.38% -
  Horiz. % 94.20% 125.22% 96.65% 104.46% 0.00% 88.62% 100.00%
P/EPS 9.45 40.00 20.96 75.95 0.00 16.51 21.34 -41.93%
  QoQ % -76.37% 90.84% -72.40% 0.00% 0.00% -22.63% -
  Horiz. % 44.28% 187.44% 98.22% 355.90% 0.00% 77.37% 100.00%
EY 10.58 2.50 4.77 1.32 0.00 6.06 4.69 72.09%
  QoQ % 323.20% -47.59% 261.36% 0.00% 0.00% 29.21% -
  Horiz. % 225.59% 53.30% 101.71% 28.14% 0.00% 129.21% 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 1.36 2.34 1.70 1.95 3.13 1.16 1.27 4.67%
  QoQ % -41.88% 37.65% -12.82% -37.70% 169.83% -8.66% -
  Horiz. % 107.09% 184.25% 133.86% 153.54% 246.46% 91.34% 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.
 


 

486  308  554  568 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.27+0.07 
 EKOVEST 0.935+0.065 
 BARAKAH 0.105+0.01 
 EKOVEST-WB 0.445+0.075 
 SAPNRG 0.335+0.005 
 PWORTH 0.075+0.005 
 KNM 0.175+0.005 
 IMPIANA 0.05-0.005 
 IWCITY 1.19+0.01 
 VELESTO 0.32+0.005 
Partners & Brokers