Highlights

[AIRASIA] QoQ Quarter Result on 2018-06-30 [#2]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 30-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Jun-2018  [#2]
Profit Trend QoQ -     -68.32%    YoY -     146.94%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 2,823,386 2,608,794 2,623,628 2,555,182 2,657,444 2,447,812 2,378,348 12.08%
  QoQ % 8.23% -0.57% 2.68% -3.85% 8.56% 2.92% -
  Horiz. % 118.71% 109.69% 110.31% 107.44% 111.73% 102.92% 100.00%
PBT -371,443 308,539 275,008 1,194,339 574,269 486,028 386,808 -
  QoQ % -220.39% 12.19% -76.97% 107.98% 18.16% 25.65% -
  Horiz. % -96.03% 79.77% 71.10% 308.77% 148.46% 125.65% 100.00%
Tax -85,592 495,474 40,274 -103,998 -140,046 -51,720 -246,928 -50.56%
  QoQ % -117.27% 1,130.26% 138.73% 25.74% -170.78% 79.05% -
  Horiz. % 34.66% -200.66% -16.31% 42.12% 56.72% 20.95% 100.00%
NP -457,035 804,013 315,282 1,090,341 434,223 434,308 139,880 -
  QoQ % -156.84% 155.01% -71.08% 151.10% -0.02% 210.49% -
  Horiz. % -326.73% 574.79% 225.39% 779.48% 310.43% 310.49% 100.00%
NP to SH -394,971 915,878 361,814 1,141,985 372,649 505,327 146,519 -
  QoQ % -143.12% 153.14% -68.32% 206.45% -26.26% 244.89% -
  Horiz. % -269.57% 625.09% 246.94% 779.41% 254.33% 344.89% 100.00%
Tax Rate - % -160.59 % -14.64 % 8.71 % 24.39 % 10.64 % 63.84 % -
  QoQ % 0.00% -996.93% -268.08% -64.29% 129.23% -83.33% -
  Horiz. % 0.00% -251.55% -22.93% 13.64% 38.20% 16.67% 100.00%
Total Cost 3,280,421 1,804,781 2,308,346 1,464,841 2,223,221 2,013,504 2,238,468 28.93%
  QoQ % 81.76% -21.81% 57.58% -34.11% 10.42% -10.05% -
  Horiz. % 146.55% 80.63% 103.12% 65.44% 99.32% 89.95% 100.00%
Net Worth 6,216,071 8,622,292 8,221,256 7,953,898 6,383,170 6,216,071 5,714,775 5.75%
  QoQ % -27.91% 4.88% 3.36% 24.61% 2.69% 8.77% -
  Horiz. % 108.77% 150.88% 143.86% 139.18% 111.70% 108.77% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 401,036 1,336,789 - - - - - -
  QoQ % -70.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 30.00% 100.00% - - - - -
Div Payout % - % 145.96 % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 6,216,071 8,622,292 8,221,256 7,953,898 6,383,170 6,216,071 5,714,775 5.75%
  QoQ % -27.91% 4.88% 3.36% 24.61% 2.69% 8.77% -
  Horiz. % 108.77% 150.88% 143.86% 139.18% 111.70% 108.77% 100.00%
NOSH 3,341,974 3,341,974 3,341,974 3,341,974 3,341,974 3,341,974 3,341,974 0.00%
  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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -16.19 % 30.82 % 12.02 % 42.67 % 16.34 % 17.74 % 5.88 % -
  QoQ % -152.53% 156.41% -71.83% 161.14% -7.89% 201.70% -
  Horiz. % -275.34% 524.15% 204.42% 725.68% 277.89% 301.70% 100.00%
ROE -6.35 % 10.62 % 4.40 % 14.36 % 5.84 % 8.13 % 2.56 % -
  QoQ % -159.79% 141.36% -69.36% 145.89% -28.17% 217.58% -
  Horiz. % -248.05% 414.84% 171.88% 560.94% 228.12% 317.58% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 84.48 78.06 78.51 76.46 79.52 73.24 71.17 12.07%
  QoQ % 8.22% -0.57% 2.68% -3.85% 8.57% 2.91% -
  Horiz. % 118.70% 109.68% 110.31% 107.43% 111.73% 102.91% 100.00%
EPS -11.80 27.40 10.80 34.20 11.20 15.10 4.40 -
  QoQ % -143.07% 153.70% -68.42% 205.36% -25.83% 243.18% -
  Horiz. % -268.18% 622.73% 245.45% 777.27% 254.55% 343.18% 100.00%
DPS 12.00 40.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % -70.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 30.00% 100.00% - - - - -
NAPS 1.8600 2.5800 2.4600 2.3800 1.9100 1.8600 1.7100 5.75%
  QoQ % -27.91% 4.88% 3.36% 24.61% 2.69% 8.77% -
  Horiz. % 108.77% 150.88% 143.86% 139.18% 111.70% 108.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,341,974
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 84.48 78.06 78.51 76.46 79.52 73.24 71.17 12.07%
  QoQ % 8.22% -0.57% 2.68% -3.85% 8.57% 2.91% -
  Horiz. % 118.70% 109.68% 110.31% 107.43% 111.73% 102.91% 100.00%
EPS -11.80 27.40 10.80 34.20 11.20 15.10 4.38 -
  QoQ % -143.07% 153.70% -68.42% 205.36% -25.83% 244.75% -
  Horiz. % -269.41% 625.57% 246.58% 780.82% 255.71% 344.75% 100.00%
DPS 12.00 40.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % -70.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 30.00% 100.00% - - - - -
NAPS 1.8600 2.5800 2.4600 2.3800 1.9100 1.8600 1.7100 5.75%
  QoQ % -27.91% 4.88% 3.36% 24.61% 2.69% 8.77% -
  Horiz. % 108.77% 150.88% 143.86% 139.18% 111.70% 108.77% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 2.9700 3.1600 2.9900 3.9300 3.3500 3.4500 3.2500 -
P/RPS 3.52 4.05 3.81 5.14 4.21 4.71 4.57 -15.93%
  QoQ % -13.09% 6.30% -25.88% 22.09% -10.62% 3.06% -
  Horiz. % 77.02% 88.62% 83.37% 112.47% 92.12% 103.06% 100.00%
P/EPS -25.13 11.53 27.62 11.50 30.04 22.82 74.13 -
  QoQ % -317.95% -58.25% 140.17% -61.72% 31.64% -69.22% -
  Horiz. % -33.90% 15.55% 37.26% 15.51% 40.52% 30.78% 100.00%
EY -3.98 8.67 3.62 8.69 3.33 4.38 1.35 -
  QoQ % -145.91% 139.50% -58.34% 160.96% -23.97% 224.44% -
  Horiz. % -294.81% 642.22% 268.15% 643.70% 246.67% 324.44% 100.00%
DY 4.04 12.66 0.00 0.00 0.00 0.00 0.00 -
  QoQ % -68.09% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 31.91% 100.00% - - - - -
P/NAPS 1.60 1.22 1.22 1.65 1.75 1.85 1.90 -10.80%
  QoQ % 31.15% 0.00% -26.06% -5.71% -5.41% -2.63% -
  Horiz. % 84.21% 64.21% 64.21% 86.84% 92.11% 97.37% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 29/11/18 30/08/18 24/05/18 27/02/18 29/11/17 29/08/17 -
Price 3.0400 2.9800 3.4400 3.2300 4.4600 3.1700 3.3300 -
P/RPS 3.60 3.82 4.38 4.22 5.61 4.33 4.68 -16.01%
  QoQ % -5.76% -12.79% 3.79% -24.78% 29.56% -7.48% -
  Horiz. % 76.92% 81.62% 93.59% 90.17% 119.87% 92.52% 100.00%
P/EPS -25.72 10.87 31.77 9.45 40.00 20.96 75.95 -
  QoQ % -336.61% -65.79% 236.19% -76.37% 90.84% -72.40% -
  Horiz. % -33.86% 14.31% 41.83% 12.44% 52.67% 27.60% 100.00%
EY -3.89 9.20 3.15 10.58 2.50 4.77 1.32 -
  QoQ % -142.28% 192.06% -70.23% 323.20% -47.59% 261.36% -
  Horiz. % -294.70% 696.97% 238.64% 801.52% 189.39% 361.36% 100.00%
DY 3.95 13.42 0.00 0.00 0.00 0.00 0.00 -
  QoQ % -70.57% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 29.43% 100.00% - - - - -
P/NAPS 1.63 1.16 1.40 1.36 2.34 1.70 1.95 -11.23%
  QoQ % 40.52% -17.14% 2.94% -41.88% 37.65% -12.82% -
  Horiz. % 83.59% 59.49% 71.79% 69.74% 120.00% 87.18% 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.
 


 

576  231  497  610 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.97+0.30 
 WCT-WE 0.18+0.105 
 ARMADA 0.205+0.015 
 EKOVEST-WB 0.48+0.30 
 ECONBHD 0.73+0.145 
 GADANG 0.945+0.23 
 SAPNRG 0.325+0.015 
 FAJAR-WB 0.145+0.115 
 ECONBHD-WA 0.285+0.095 
 GADANG-WB 0.42+0.175 

TOP ARTICLES

1. IWCity (1589): Retailers buy the news? Gerald Koh Stock Charts
2. Construction & Property - Bandar Malaysia “Revived” PublicInvest Research
3. BEST TIME TO SELL ALL LIMIT UP STOCKS AND ALL THAT GONE UP ALOT TODAY, Be Fearful when Others Greedy, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. Saga of Bandar Malaysia- Why Ekovest should be the next vehicle for IWH? Bagger Hunter
5. Why ordinary investors are shunning Bursa Malaysia - TK Chua Good Articles to Share
6. Malaysian Resources Corporation Berhad - a New Catalyst From Bandar Malaysia MIDF Sector Research
7. 大马城失而复得 怡克伟士WB大热回勇/温世麟硕士 南洋 - 凭单专栏
8. (Forecast) FLBHD (5197), JAYCORP (7152), LIIHEN (7089), POHUAT (7088) Quarter Report PE and ROE WahLau Share Forecast
Partners & Brokers