Highlights

[AIRASIA] QoQ Quarter Result on 2018-09-30 [#3]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 29-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     153.14%    YoY -     81.24%
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.



  See Ai Wee likes this.
 


 

335  326  530  1018 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.895-0.075 
 IWCITY 1.23-0.09 
 EKOVEST-WB 0.395-0.085 
 IRIS 0.185+0.015 
 MTRONIC-WA 0.03+0.025 
 BARAKAH 0.095+0.005 
 VELESTO 0.315+0.01 
 IMPIANA 0.055-0.01 
 GADANG 0.90-0.045 
 WCT-WE 0.16-0.02 
Partners & Brokers