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.
 


 

452  241  522  693 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST-WB 0.18+0.065 
 IWCITY 1.02+0.16 
 EKOVEST 0.67+0.08 
 SAPNRG 0.31-0.005 
 IRIS 0.165+0.01 
 SEACERA 0.32-0.015 
 COMPUGT 0.0250.00 
 KNM 0.16-0.005 
 LAMBO 0.12-0.005 
 MYEG 1.61+0.04 
Partners & Brokers