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
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 2,881,027 2,823,386 2,608,794 2,623,628 2,555,182 2,657,444 2,447,812 11.49%
  QoQ % 2.04% 8.23% -0.57% 2.68% -3.85% 8.56% -
  Horiz. % 117.70% 115.34% 106.58% 107.18% 104.39% 108.56% 100.00%
PBT 214,306 -371,443 308,539 275,008 1,194,339 574,269 486,028 -42.10%
  QoQ % 157.70% -220.39% 12.19% -76.97% 107.98% 18.16% -
  Horiz. % 44.09% -76.42% 63.48% 56.58% 245.73% 118.16% 100.00%
Tax -112,697 -85,592 495,474 40,274 -103,998 -140,046 -51,720 68.15%
  QoQ % -31.67% -117.27% 1,130.26% 138.73% 25.74% -170.78% -
  Horiz. % 217.90% 165.49% -957.99% -77.87% 201.08% 270.78% 100.00%
NP 101,609 -457,035 804,013 315,282 1,090,341 434,223 434,308 -62.07%
  QoQ % 122.23% -156.84% 155.01% -71.08% 151.10% -0.02% -
  Horiz. % 23.40% -105.23% 185.13% 72.59% 251.05% 99.98% 100.00%
NP to SH 96,089 -394,971 915,878 361,814 1,141,985 372,649 505,327 -66.97%
  QoQ % 124.33% -143.12% 153.14% -68.32% 206.45% -26.26% -
  Horiz. % 19.02% -78.16% 181.24% 71.60% 225.99% 73.74% 100.00%
Tax Rate 52.59 % - % -160.59 % -14.64 % 8.71 % 24.39 % 10.64 % 190.44%
  QoQ % 0.00% 0.00% -996.93% -268.08% -64.29% 129.23% -
  Horiz. % 494.27% 0.00% -1,509.30% -137.59% 81.86% 229.23% 100.00%
Total Cost 2,779,418 3,280,421 1,804,781 2,308,346 1,464,841 2,223,221 2,013,504 24.00%
  QoQ % -15.27% 81.76% -21.81% 57.58% -34.11% 10.42% -
  Horiz. % 138.04% 162.92% 89.63% 114.64% 72.75% 110.42% 100.00%
Net Worth 8,254,676 6,216,071 8,622,292 8,221,256 - 6,383,170 6,216,071 20.84%
  QoQ % 32.80% -27.91% 4.88% 0.00% 0.00% 2.69% -
  Horiz. % 132.80% 100.00% 138.71% 132.26% 0.00% 102.69% 100.00%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 3,007,776 401,036 1,336,789 - - - - -
  QoQ % 650.00% -70.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 225.00% 30.00% 100.00% - - - -
Div Payout % 3,130.20 % - % 145.96 % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 2,144.56% 0.00% 100.00% - - - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 8,254,676 6,216,071 8,622,292 8,221,256 - 6,383,170 6,216,071 20.84%
  QoQ % 32.80% -27.91% 4.88% 0.00% 0.00% 2.69% -
  Horiz. % 132.80% 100.00% 138.71% 132.26% 0.00% 102.69% 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
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 3.53 % -16.19 % 30.82 % 12.02 % 42.67 % 16.34 % 17.74 % -65.95%
  QoQ % 121.80% -152.53% 156.41% -71.83% 161.14% -7.89% -
  Horiz. % 19.90% -91.26% 173.73% 67.76% 240.53% 92.11% 100.00%
ROE 1.16 % -6.35 % 10.62 % 4.40 % - % 5.84 % 8.13 % -72.73%
  QoQ % 118.27% -159.79% 141.36% 0.00% 0.00% -28.17% -
  Horiz. % 14.27% -78.11% 130.63% 54.12% 0.00% 71.83% 100.00%
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 86.21 84.48 78.06 78.51 76.46 79.52 73.24 11.49%
  QoQ % 2.05% 8.22% -0.57% 2.68% -3.85% 8.57% -
  Horiz. % 117.71% 115.35% 106.58% 107.20% 104.40% 108.57% 100.00%
EPS 2.90 -11.80 27.40 10.80 34.20 11.20 15.10 -66.75%
  QoQ % 124.58% -143.07% 153.70% -68.42% 205.36% -25.83% -
  Horiz. % 19.21% -78.15% 181.46% 71.52% 226.49% 74.17% 100.00%
DPS 90.00 12.00 40.00 0.00 0.00 0.00 0.00 -
  QoQ % 650.00% -70.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 225.00% 30.00% 100.00% - - - -
NAPS 2.4700 1.8600 2.5800 2.4600 - 1.9100 1.8600 20.84%
  QoQ % 32.80% -27.91% 4.88% 0.00% 0.00% 2.69% -
  Horiz. % 132.80% 100.00% 138.71% 132.26% 0.00% 102.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,341,974
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 86.21 84.48 78.06 78.51 76.46 79.52 73.24 11.49%
  QoQ % 2.05% 8.22% -0.57% 2.68% -3.85% 8.57% -
  Horiz. % 117.71% 115.35% 106.58% 107.20% 104.40% 108.57% 100.00%
EPS 2.90 -11.80 27.40 10.80 34.20 11.20 15.10 -66.75%
  QoQ % 124.58% -143.07% 153.70% -68.42% 205.36% -25.83% -
  Horiz. % 19.21% -78.15% 181.46% 71.52% 226.49% 74.17% 100.00%
DPS 90.00 12.00 40.00 0.00 0.00 0.00 0.00 -
  QoQ % 650.00% -70.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 225.00% 30.00% 100.00% - - - -
NAPS 2.4700 1.8600 2.5800 2.4600 - 1.9100 1.8600 20.84%
  QoQ % 32.80% -27.91% 4.88% 0.00% 0.00% 2.69% -
  Horiz. % 132.80% 100.00% 138.71% 132.26% 0.00% 102.69% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 2.6600 2.9700 3.1600 2.9900 3.9300 3.3500 3.4500 -
P/RPS 3.09 3.52 4.05 3.81 5.14 4.21 4.71 -24.52%
  QoQ % -12.22% -13.09% 6.30% -25.88% 22.09% -10.62% -
  Horiz. % 65.61% 74.73% 85.99% 80.89% 109.13% 89.38% 100.00%
P/EPS 92.51 -25.13 11.53 27.62 11.50 30.04 22.82 154.46%
  QoQ % 468.13% -317.95% -58.25% 140.17% -61.72% 31.64% -
  Horiz. % 405.39% -110.12% 50.53% 121.03% 50.39% 131.64% 100.00%
EY 1.08 -3.98 8.67 3.62 8.69 3.33 4.38 -60.71%
  QoQ % 127.14% -145.91% 139.50% -58.34% 160.96% -23.97% -
  Horiz. % 24.66% -90.87% 197.95% 82.65% 198.40% 76.03% 100.00%
DY 33.83 4.04 12.66 0.00 0.00 0.00 0.00 -
  QoQ % 737.38% -68.09% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 267.22% 31.91% 100.00% - - - -
P/NAPS 1.08 1.60 1.22 1.22 0.00 1.75 1.85 -30.17%
  QoQ % -32.50% 31.15% 0.00% 0.00% 0.00% -5.41% -
  Horiz. % 58.38% 86.49% 65.95% 65.95% 0.00% 94.59% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/05/19 27/02/19 29/11/18 30/08/18 24/05/18 27/02/18 29/11/17 -
Price 2.6300 3.0400 2.9800 3.4400 3.2300 4.4600 3.1700 -
P/RPS 3.05 3.60 3.82 4.38 4.22 5.61 4.33 -20.85%
  QoQ % -15.28% -5.76% -12.79% 3.79% -24.78% 29.56% -
  Horiz. % 70.44% 83.14% 88.22% 101.15% 97.46% 129.56% 100.00%
P/EPS 91.47 -25.72 10.87 31.77 9.45 40.00 20.96 167.29%
  QoQ % 455.64% -336.61% -65.79% 236.19% -76.37% 90.84% -
  Horiz. % 436.40% -122.71% 51.86% 151.57% 45.09% 190.84% 100.00%
EY 1.09 -3.89 9.20 3.15 10.58 2.50 4.77 -62.66%
  QoQ % 128.02% -142.28% 192.06% -70.23% 323.20% -47.59% -
  Horiz. % 22.85% -81.55% 192.87% 66.04% 221.80% 52.41% 100.00%
DY 34.22 3.95 13.42 0.00 0.00 0.00 0.00 -
  QoQ % 766.33% -70.57% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 254.99% 29.43% 100.00% - - - -
P/NAPS 1.06 1.63 1.16 1.40 0.00 2.34 1.70 -27.04%
  QoQ % -34.97% 40.52% -17.14% 0.00% 0.00% 37.65% -
  Horiz. % 62.35% 95.88% 68.24% 82.35% 0.00% 137.65% 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.
 


 

279  252  598  1204 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.355+0.01 
 VSOLAR 0.09+0.005 
 SAPNRG 0.295+0.005 
 MNC-PA 0.0350.00 
 KNM 0.42+0.005 
 PWORTH 0.05+0.005 
 MNC 0.1150.00 
 GPACKET-WB 0.270.00 
 ECOWLD 0.665+0.02 
 VELESTO 0.3050.00 

TOP ARTICLES

1. BANDAR MALAYSIA - SHORTLISTED TENDERS CLOSED FOR PUBLIC PRIVATE PARTNERSHIP (PPP) KL Glory Fury
2. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
3. 5G is Megatrend : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
4. Is The Semiconductor Cycle Poised For An Upswing? [Goreng Goreng] ee
5. SCOMI ENERGY (7045) THE HIDDEN GEM IN O&G BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
7. 沙地产能将迅速恢复·油气股打回原形·综指1600再失 星洲日報/投資致富‧企業故事
8. [转贴] 天哥,云顶大马又跌回3.1了,可以加码了吗?~ 第一天 Good Articles to Share
Partners & Brokers