Highlights

[AIRASIA] QoQ Quarter Result on 2015-12-31 [#4]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 26-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Dec-2015  [#4]
Profit Trend QoQ -     236.59%    YoY -     229.33%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 1,686,676 1,623,550 1,699,294 2,167,768 1,515,671 1,324,819 1,296,831 19.09%
  QoQ % 3.89% -4.46% -21.61% 43.02% 14.41% 2.16% -
  Horiz. % 130.06% 125.19% 131.03% 167.16% 116.87% 102.16% 100.00%
PBT 473,665 253,812 1,093,371 434,513 -461,701 48,763 193,299 81.46%
  QoQ % 86.62% -76.79% 151.63% 194.11% -1,046.83% -74.77% -
  Horiz. % 245.04% 131.31% 565.64% 224.79% -238.85% 25.23% 100.00%
Tax -121,196 88,070 -216,429 119,685 55,969 194,264 -43,968 96.23%
  QoQ % -237.61% 140.69% -280.83% 113.84% -71.19% 541.83% -
  Horiz. % 275.65% -200.30% 492.24% -272.21% -127.29% -441.83% 100.00%
NP 352,469 341,882 876,942 554,198 -405,732 243,027 149,331 77.00%
  QoQ % 3.10% -61.01% 58.24% 236.59% -266.95% 62.74% -
  Horiz. % 236.03% 228.94% 587.25% 371.12% -271.70% 162.74% 100.00%
NP to SH 353,894 342,117 877,793 554,198 -405,732 243,027 149,331 77.47%
  QoQ % 3.44% -61.03% 58.39% 236.59% -266.95% 62.74% -
  Horiz. % 236.99% 229.10% 587.82% 371.12% -271.70% 162.74% 100.00%
Tax Rate 25.59 % -34.70 % 19.79 % -27.54 % - % -398.38 % 22.75 % 8.13%
  QoQ % 173.75% -275.34% 171.86% 0.00% 0.00% -1,851.12% -
  Horiz. % 112.48% -152.53% 86.99% -121.05% 0.00% -1,751.12% 100.00%
Total Cost 1,334,207 1,281,668 822,352 1,613,570 1,921,403 1,081,792 1,147,500 10.54%
  QoQ % 4.10% 55.85% -49.04% -16.02% 77.61% -5.73% -
  Horiz. % 116.27% 111.69% 71.66% 140.62% 167.44% 94.27% 100.00%
Net Worth 5,963,253 5,590,692 5,015,959 4,455,863 3,807,211 4,776,737 4,645,853 18.05%
  QoQ % 6.66% 11.46% 12.57% 17.04% -20.30% 2.82% -
  Horiz. % 128.36% 120.34% 107.97% 95.91% 81.95% 102.82% 100.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 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
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 5,963,253 5,590,692 5,015,959 4,455,863 3,807,211 4,776,737 4,645,853 18.05%
  QoQ % 6.66% 11.46% 12.57% 17.04% -20.30% 2.82% -
  Horiz. % 128.36% 120.34% 107.97% 95.91% 81.95% 102.82% 100.00%
NOSH 2,786,566 2,781,438 2,786,644 2,784,914 2,778,986 2,793,413 2,765,388 0.51%
  QoQ % 0.18% -0.19% 0.06% 0.21% -0.52% 1.01% -
  Horiz. % 100.77% 100.58% 100.77% 100.71% 100.49% 101.01% 100.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 20.90 % 21.06 % 51.61 % 25.57 % -26.77 % 18.34 % 11.52 % 48.59%
  QoQ % -0.76% -59.19% 101.84% 195.52% -245.97% 59.20% -
  Horiz. % 181.42% 182.81% 448.00% 221.96% -232.38% 159.20% 100.00%
ROE 5.93 % 6.12 % 17.50 % 12.44 % -10.66 % 5.09 % 3.21 % 50.39%
  QoQ % -3.10% -65.03% 40.68% 216.70% -309.43% 58.57% -
  Horiz. % 184.74% 190.65% 545.17% 387.54% -332.09% 158.57% 100.00%
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 60.53 58.37 60.98 77.84 54.54 47.43 46.90 18.49%
  QoQ % 3.70% -4.28% -21.66% 42.72% 14.99% 1.13% -
  Horiz. % 129.06% 124.46% 130.02% 165.97% 116.29% 101.13% 100.00%
EPS 12.70 12.30 31.50 19.90 -14.60 8.70 5.40 76.58%
  QoQ % 3.25% -60.95% 58.29% 236.30% -267.82% 61.11% -
  Horiz. % 235.19% 227.78% 583.33% 368.52% -270.37% 161.11% 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 2.1400 2.0100 1.8000 1.6000 1.3700 1.7100 1.6800 17.46%
  QoQ % 6.47% 11.67% 12.50% 16.79% -19.88% 1.79% -
  Horiz. % 127.38% 119.64% 107.14% 95.24% 81.55% 101.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,898,052
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 43.27 41.65 43.59 55.61 38.88 33.99 33.27 19.09%
  QoQ % 3.89% -4.45% -21.61% 43.03% 14.39% 2.16% -
  Horiz. % 130.06% 125.19% 131.02% 167.15% 116.86% 102.16% 100.00%
EPS 9.08 8.78 22.52 14.22 -10.41 6.23 3.83 77.52%
  QoQ % 3.42% -61.01% 58.37% 236.60% -267.09% 62.66% -
  Horiz. % 237.08% 229.24% 587.99% 371.28% -271.80% 162.66% 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 1.5298 1.4342 1.2868 1.1431 0.9767 1.2254 1.1918 18.06%
  QoQ % 6.67% 11.45% 12.57% 17.04% -20.30% 2.82% -
  Horiz. % 128.36% 120.34% 107.97% 95.91% 81.95% 102.82% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 2.7900 2.6000 1.8300 1.2900 1.2800 1.5400 2.3800 -
P/RPS 4.61 4.45 3.00 1.66 2.35 3.25 5.08 -6.25%
  QoQ % 3.60% 48.33% 80.72% -29.36% -27.69% -36.02% -
  Horiz. % 90.75% 87.60% 59.06% 32.68% 46.26% 63.98% 100.00%
P/EPS 21.97 21.14 5.81 6.48 -8.77 17.70 44.07 -37.05%
  QoQ % 3.93% 263.86% -10.34% 173.89% -149.55% -59.84% -
  Horiz. % 49.85% 47.97% 13.18% 14.70% -19.90% 40.16% 100.00%
EY 4.55 4.73 17.21 15.43 -11.41 5.65 2.27 58.77%
  QoQ % -3.81% -72.52% 11.54% 235.23% -301.95% 148.90% -
  Horiz. % 200.44% 208.37% 758.15% 679.74% -502.64% 248.90% 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 1.30 1.29 1.02 0.81 0.93 0.90 1.42 -5.70%
  QoQ % 0.78% 26.47% 25.93% -12.90% 3.33% -36.62% -
  Horiz. % 91.55% 90.85% 71.83% 57.04% 65.49% 63.38% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 24/11/16 29/08/16 26/05/16 26/02/16 27/11/15 26/08/15 28/05/15 -
Price 2.7100 2.9900 2.1200 1.3900 1.3300 0.7800 2.0800 -
P/RPS 4.48 5.12 3.48 1.79 2.44 1.64 4.44 0.60%
  QoQ % -12.50% 47.13% 94.41% -26.64% 48.78% -63.06% -
  Horiz. % 100.90% 115.32% 78.38% 40.32% 54.95% 36.94% 100.00%
P/EPS 21.34 24.31 6.73 6.98 -9.11 8.97 38.52 -32.47%
  QoQ % -12.22% 261.22% -3.58% 176.62% -201.56% -76.71% -
  Horiz. % 55.40% 63.11% 17.47% 18.12% -23.65% 23.29% 100.00%
EY 4.69 4.11 14.86 14.32 -10.98 11.15 2.60 48.02%
  QoQ % 14.11% -72.34% 3.77% 230.42% -198.48% 328.85% -
  Horiz. % 180.38% 158.08% 571.54% 550.77% -422.31% 428.85% 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 1.27 1.49 1.18 0.87 0.97 0.46 1.24 1.60%
  QoQ % -14.77% 26.27% 35.63% -10.31% 110.87% -62.90% -
  Horiz. % 102.42% 120.16% 95.16% 70.16% 78.23% 37.10% 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.
 


TOP ARTICLES

1. Will US attack China? Koon Yew Yin Koon Yew Yin's Blog
2. KPOWER, SOLARVEST, SAMAIDEN & PEKAT: Compare & Contrast their Prices, Earnings & Price to Book Value, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
3. FELDA is considering selling its stake in Encorp Bhd [6076] The Thinker Touch
4. Fajarbaru Builder (7047) – Would you like to double your money in 3 months? Here is how… Axcapital's investment blog
5. PALM OIL WILL BE A BRIGHT SHINING STAR AS VERY HIGH PROFIT-GROWTH PHASE IS NOW ON-GOING, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
6. BursaRangers Daily Technical Picks (27 September 2021) BursaRangers Daily Technical Picks
7. [转贴] Favco | 天然气价格上涨带来的启示 - investalone Good Articles to Share
8. MCA: 51% bumi equity for freight forwarders against country's goals of creating pro-business environment save malaysia!
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

2309 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.820.00 
 UCREST 0.280.00 
 PUC 0.140.00 
 WILLOW 0.4250.00 
 IRIS 0.230.00 
 3A 0.970.00 
 M3TECH 0.0550.00 
 LAMBO 0.070.00 
 NETX 0.1450.00 
 GHLSYS 1.860.00 
PARTNERS & BROKERS