Highlights

[AIRASIA] QoQ Quarter Result on 2016-12-31 [#4]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 23-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Dec-2016  [#4]
Profit Trend QoQ -     31.49%    YoY -     -16.04%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 2,447,812 2,378,348 2,226,554 1,936,769 1,686,676 1,623,550 1,699,294 27.52%
  QoQ % 2.92% 6.82% 14.96% 14.83% 3.89% -4.46% -
  Horiz. % 144.05% 139.96% 131.03% 113.97% 99.26% 95.54% 100.00%
PBT 486,028 386,808 641,328 349,196 473,665 253,812 1,093,371 -41.73%
  QoQ % 25.65% -39.69% 83.66% -26.28% 86.62% -76.79% -
  Horiz. % 44.45% 35.38% 58.66% 31.94% 43.32% 23.21% 100.00%
Tax -51,720 -246,928 -57,080 115,533 -121,196 88,070 -216,429 -61.46%
  QoQ % 79.05% -332.60% -149.41% 195.33% -237.61% 140.69% -
  Horiz. % 23.90% 114.09% 26.37% -53.38% 56.00% -40.69% 100.00%
NP 434,308 139,880 584,248 464,729 352,469 341,882 876,942 -37.38%
  QoQ % 210.49% -76.06% 25.72% 31.85% 3.10% -61.01% -
  Horiz. % 49.53% 15.95% 66.62% 52.99% 40.19% 38.99% 100.00%
NP to SH 505,327 146,519 615,810 465,319 353,894 342,117 877,793 -30.77%
  QoQ % 244.89% -76.21% 32.34% 31.49% 3.44% -61.03% -
  Horiz. % 57.57% 16.69% 70.15% 53.01% 40.32% 38.97% 100.00%
Tax Rate 10.64 % 63.84 % 8.90 % -33.09 % 25.59 % -34.70 % 19.79 % -33.86%
  QoQ % -83.33% 617.30% 126.90% -229.31% 173.75% -275.34% -
  Horiz. % 53.76% 322.59% 44.97% -167.21% 129.31% -175.34% 100.00%
Total Cost 2,013,504 2,238,468 1,642,306 1,472,040 1,334,207 1,281,668 822,352 81.56%
  QoQ % -10.05% 36.30% 11.57% 10.33% 4.10% 55.85% -
  Horiz. % 244.85% 272.20% 199.71% 179.00% 162.24% 155.85% 100.00%
Net Worth 6,216,071 5,714,775 6,048,972 6,623,478 5,963,253 5,590,692 5,015,959 15.36%
  QoQ % 8.77% -5.52% -8.67% 11.07% 6.66% 11.46% -
  Horiz. % 123.93% 113.93% 120.59% 132.05% 118.89% 111.46% 100.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 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
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 6,216,071 5,714,775 6,048,972 6,623,478 5,963,253 5,590,692 5,015,959 15.36%
  QoQ % 8.77% -5.52% -8.67% 11.07% 6.66% 11.46% -
  Horiz. % 123.93% 113.93% 120.59% 132.05% 118.89% 111.46% 100.00%
NOSH 3,341,974 3,341,974 3,341,974 2,782,974 2,786,566 2,781,438 2,786,644 12.87%
  QoQ % 0.00% 0.00% 20.09% -0.13% 0.18% -0.19% -
  Horiz. % 119.93% 119.93% 119.93% 99.87% 100.00% 99.81% 100.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 17.74 % 5.88 % 26.24 % 24.00 % 20.90 % 21.06 % 51.61 % -50.90%
  QoQ % 201.70% -77.59% 9.33% 14.83% -0.76% -59.19% -
  Horiz. % 34.37% 11.39% 50.84% 46.50% 40.50% 40.81% 100.00%
ROE 8.13 % 2.56 % 10.18 % 7.03 % 5.93 % 6.12 % 17.50 % -39.99%
  QoQ % 217.58% -74.85% 44.81% 18.55% -3.10% -65.03% -
  Horiz. % 46.46% 14.63% 58.17% 40.17% 33.89% 34.97% 100.00%
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 73.24 71.17 66.62 69.59 60.53 58.37 60.98 12.98%
  QoQ % 2.91% 6.83% -4.27% 14.97% 3.70% -4.28% -
  Horiz. % 120.10% 116.71% 109.25% 114.12% 99.26% 95.72% 100.00%
EPS 15.10 4.40 18.40 16.70 12.70 12.30 31.50 -38.72%
  QoQ % 243.18% -76.09% 10.18% 31.50% 3.25% -60.95% -
  Horiz. % 47.94% 13.97% 58.41% 53.02% 40.32% 39.05% 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 1.8600 1.7100 1.8100 2.3800 2.1400 2.0100 1.8000 2.21%
  QoQ % 8.77% -5.52% -23.95% 11.21% 6.47% 11.67% -
  Horiz. % 103.33% 95.00% 100.56% 132.22% 118.89% 111.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,341,974
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 73.24 71.17 66.62 57.95 50.47 48.58 50.85 27.51%
  QoQ % 2.91% 6.83% 14.96% 14.82% 3.89% -4.46% -
  Horiz. % 144.03% 139.96% 131.01% 113.96% 99.25% 95.54% 100.00%
EPS 15.10 4.38 18.43 13.92 10.59 10.24 26.27 -30.84%
  QoQ % 244.75% -76.23% 32.40% 31.44% 3.42% -61.02% -
  Horiz. % 57.48% 16.67% 70.16% 52.99% 40.31% 38.98% 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 1.8600 1.7100 1.8100 1.9819 1.7844 1.6729 1.5009 15.36%
  QoQ % 8.77% -5.52% -8.67% 11.07% 6.67% 11.46% -
  Horiz. % 123.93% 113.93% 120.59% 132.05% 118.89% 111.46% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 3.4500 3.2500 3.1400 2.2900 2.7900 2.6000 1.8300 -
P/RPS 4.71 4.57 0.00 3.29 4.61 4.45 3.00 35.05%
  QoQ % 3.06% 0.00% 0.00% -28.63% 3.60% 48.33% -
  Horiz. % 157.00% 152.33% 0.00% 109.67% 153.67% 148.33% 100.00%
P/EPS 22.82 74.13 0.00 13.70 21.97 21.14 5.81 148.73%
  QoQ % -69.22% 0.00% 0.00% -37.64% 3.93% 263.86% -
  Horiz. % 392.77% 1,275.90% 0.00% 235.80% 378.14% 363.86% 100.00%
EY 4.38 1.35 0.00 7.30 4.55 4.73 17.21 -59.81%
  QoQ % 224.44% 0.00% 0.00% 60.44% -3.81% -72.52% -
  Horiz. % 25.45% 7.84% 0.00% 42.42% 26.44% 27.48% 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 1.85 1.90 3.14 0.96 1.30 1.29 1.02 48.67%
  QoQ % -2.63% -39.49% 227.08% -26.15% 0.78% 26.47% -
  Horiz. % 181.37% 186.27% 307.84% 94.12% 127.45% 126.47% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/11/17 29/08/17 25/05/17 23/02/17 24/11/16 29/08/16 26/05/16 -
Price 3.1700 3.3300 3.1300 2.7600 2.7100 2.9900 2.1200 -
P/RPS 4.33 4.68 0.00 3.97 4.48 5.12 3.48 15.67%
  QoQ % -7.48% 0.00% 0.00% -11.38% -12.50% 47.13% -
  Horiz. % 124.43% 134.48% 0.00% 114.08% 128.74% 147.13% 100.00%
P/EPS 20.96 75.95 0.00 16.51 21.34 24.31 6.73 113.12%
  QoQ % -72.40% 0.00% 0.00% -22.63% -12.22% 261.22% -
  Horiz. % 311.44% 1,128.53% 0.00% 245.32% 317.09% 361.22% 100.00%
EY 4.77 1.32 0.00 6.06 4.69 4.11 14.86 -53.09%
  QoQ % 261.36% 0.00% 0.00% 29.21% 14.11% -72.34% -
  Horiz. % 32.10% 8.88% 0.00% 40.78% 31.56% 27.66% 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 1.70 1.95 3.13 1.16 1.27 1.49 1.18 27.53%
  QoQ % -12.82% -37.70% 169.83% -8.66% -14.77% 26.27% -
  Horiz. % 144.07% 165.25% 265.25% 98.31% 107.63% 126.27% 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.
 


 

1986 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7550.00 
 KOTRA 1.950.00 
 UCREST 0.150.00 
 EITA 1.490.00 
 PUC 0.0550.00 
 WILLOW 0.600.00 
 IRIS 0.140.00 
 HOOVER 0.430.00 
 BTECH 0.210.00 
 3A 0.7150.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
3. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
4. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
7. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
8. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
Partners & Brokers