Highlights

[AIRASIA] QoQ Quarter Result on 2016-03-31 [#1]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 26-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     58.39%    YoY -     487.82%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 1,936,769 1,686,676 1,623,550 1,699,294 2,167,768 1,515,671 1,324,819 28.66%
  QoQ % 14.83% 3.89% -4.46% -21.61% 43.02% 14.41% -
  Horiz. % 146.19% 127.31% 122.55% 128.27% 163.63% 114.41% 100.00%
PBT 349,196 473,665 253,812 1,093,371 434,513 -461,701 48,763 269.31%
  QoQ % -26.28% 86.62% -76.79% 151.63% 194.11% -1,046.83% -
  Horiz. % 716.11% 971.36% 520.50% 2,242.21% 891.07% -946.83% 100.00%
Tax 115,533 -121,196 88,070 -216,429 119,685 55,969 194,264 -29.17%
  QoQ % 195.33% -237.61% 140.69% -280.83% 113.84% -71.19% -
  Horiz. % 59.47% -62.39% 45.34% -111.41% 61.61% 28.81% 100.00%
NP 464,729 352,469 341,882 876,942 554,198 -405,732 243,027 53.76%
  QoQ % 31.85% 3.10% -61.01% 58.24% 236.59% -266.95% -
  Horiz. % 191.23% 145.03% 140.68% 360.84% 228.04% -166.95% 100.00%
NP to SH 465,319 353,894 342,117 877,793 554,198 -405,732 243,027 53.89%
  QoQ % 31.49% 3.44% -61.03% 58.39% 236.59% -266.95% -
  Horiz. % 191.47% 145.62% 140.77% 361.19% 228.04% -166.95% 100.00%
Tax Rate -33.09 % 25.59 % -34.70 % 19.79 % -27.54 % - % -398.38 % -80.82%
  QoQ % -229.31% 173.75% -275.34% 171.86% 0.00% 0.00% -
  Horiz. % 8.31% -6.42% 8.71% -4.97% 6.91% 0.00% 100.00%
Total Cost 1,472,040 1,334,207 1,281,668 822,352 1,613,570 1,921,403 1,081,792 22.68%
  QoQ % 10.33% 4.10% 55.85% -49.04% -16.02% 77.61% -
  Horiz. % 136.07% 123.33% 118.48% 76.02% 149.16% 177.61% 100.00%
Net Worth 6,623,478 5,963,253 5,590,692 5,015,959 4,455,863 3,807,211 4,776,737 24.22%
  QoQ % 11.07% 6.66% 11.46% 12.57% 17.04% -20.30% -
  Horiz. % 138.66% 124.84% 117.04% 105.01% 93.28% 79.70% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 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
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 6,623,478 5,963,253 5,590,692 5,015,959 4,455,863 3,807,211 4,776,737 24.22%
  QoQ % 11.07% 6.66% 11.46% 12.57% 17.04% -20.30% -
  Horiz. % 138.66% 124.84% 117.04% 105.01% 93.28% 79.70% 100.00%
NOSH 2,782,974 2,786,566 2,781,438 2,786,644 2,784,914 2,778,986 2,793,413 -0.25%
  QoQ % -0.13% 0.18% -0.19% 0.06% 0.21% -0.52% -
  Horiz. % 99.63% 99.75% 99.57% 99.76% 99.70% 99.48% 100.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 24.00 % 20.90 % 21.06 % 51.61 % 25.57 % -26.77 % 18.34 % 19.54%
  QoQ % 14.83% -0.76% -59.19% 101.84% 195.52% -245.97% -
  Horiz. % 130.86% 113.96% 114.83% 281.41% 139.42% -145.97% 100.00%
ROE 7.03 % 5.93 % 6.12 % 17.50 % 12.44 % -10.66 % 5.09 % 23.90%
  QoQ % 18.55% -3.10% -65.03% 40.68% 216.70% -309.43% -
  Horiz. % 138.11% 116.50% 120.24% 343.81% 244.40% -209.43% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 69.59 60.53 58.37 60.98 77.84 54.54 47.43 28.97%
  QoQ % 14.97% 3.70% -4.28% -21.66% 42.72% 14.99% -
  Horiz. % 146.72% 127.62% 123.07% 128.57% 164.12% 114.99% 100.00%
EPS 16.70 12.70 12.30 31.50 19.90 -14.60 8.70 54.15%
  QoQ % 31.50% 3.25% -60.95% 58.29% 236.30% -267.82% -
  Horiz. % 191.95% 145.98% 141.38% 362.07% 228.74% -167.82% 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 2.3800 2.1400 2.0100 1.8000 1.6000 1.3700 1.7100 24.53%
  QoQ % 11.21% 6.47% 11.67% 12.50% 16.79% -19.88% -
  Horiz. % 139.18% 125.15% 117.54% 105.26% 93.57% 80.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,341,974
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 57.95 50.47 48.58 50.85 64.86 45.35 39.64 28.66%
  QoQ % 14.82% 3.89% -4.46% -21.60% 43.02% 14.40% -
  Horiz. % 146.19% 127.32% 122.55% 128.28% 163.62% 114.40% 100.00%
EPS 13.92 10.59 10.24 26.27 16.58 -12.14 7.27 53.89%
  QoQ % 31.44% 3.42% -61.02% 58.44% 236.57% -266.99% -
  Horiz. % 191.47% 145.67% 140.85% 361.35% 228.06% -166.99% 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 1.9819 1.7844 1.6729 1.5009 1.3333 1.1392 1.4293 24.22%
  QoQ % 11.07% 6.67% 11.46% 12.57% 17.04% -20.30% -
  Horiz. % 138.66% 124.84% 117.04% 105.01% 93.28% 79.70% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 2.2900 2.7900 2.6000 1.8300 1.2900 1.2800 1.5400 -
P/RPS 3.29 4.61 4.45 3.00 1.66 2.35 3.25 0.82%
  QoQ % -28.63% 3.60% 48.33% 80.72% -29.36% -27.69% -
  Horiz. % 101.23% 141.85% 136.92% 92.31% 51.08% 72.31% 100.00%
P/EPS 13.70 21.97 21.14 5.81 6.48 -8.77 17.70 -15.63%
  QoQ % -37.64% 3.93% 263.86% -10.34% 173.89% -149.55% -
  Horiz. % 77.40% 124.12% 119.44% 32.82% 36.61% -49.55% 100.00%
EY 7.30 4.55 4.73 17.21 15.43 -11.41 5.65 18.53%
  QoQ % 60.44% -3.81% -72.52% 11.54% 235.23% -301.95% -
  Horiz. % 129.20% 80.53% 83.72% 304.60% 273.10% -201.95% 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 0.96 1.30 1.29 1.02 0.81 0.93 0.90 4.38%
  QoQ % -26.15% 0.78% 26.47% 25.93% -12.90% 3.33% -
  Horiz. % 106.67% 144.44% 143.33% 113.33% 90.00% 103.33% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 23/02/17 24/11/16 29/08/16 26/05/16 26/02/16 27/11/15 26/08/15 -
Price 2.7600 2.7100 2.9900 2.1200 1.3900 1.3300 0.7800 -
P/RPS 3.97 4.48 5.12 3.48 1.79 2.44 1.64 79.80%
  QoQ % -11.38% -12.50% 47.13% 94.41% -26.64% 48.78% -
  Horiz. % 242.07% 273.17% 312.20% 212.20% 109.15% 148.78% 100.00%
P/EPS 16.51 21.34 24.31 6.73 6.98 -9.11 8.97 49.91%
  QoQ % -22.63% -12.22% 261.22% -3.58% 176.62% -201.56% -
  Horiz. % 184.06% 237.90% 271.01% 75.03% 77.81% -101.56% 100.00%
EY 6.06 4.69 4.11 14.86 14.32 -10.98 11.15 -33.28%
  QoQ % 29.21% 14.11% -72.34% 3.77% 230.42% -198.48% -
  Horiz. % 54.35% 42.06% 36.86% 133.27% 128.43% -98.48% 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 1.16 1.27 1.49 1.18 0.87 0.97 0.46 84.75%
  QoQ % -8.66% -14.77% 26.27% 35.63% -10.31% 110.87% -
  Horiz. % 252.17% 276.09% 323.91% 256.52% 189.13% 210.87% 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.
 


 

576  231  497  610 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.97+0.30 
 WCT-WE 0.18+0.105 
 ARMADA 0.205+0.015 
 EKOVEST-WB 0.48+0.30 
 ECONBHD 0.73+0.145 
 GADANG 0.945+0.23 
 SAPNRG 0.325+0.015 
 FAJAR-WB 0.145+0.115 
 ECONBHD-WA 0.285+0.095 
 GADANG-WB 0.42+0.175 

TOP ARTICLES

1. IWCity (1589): Retailers buy the news? Gerald Koh Stock Charts
2. Construction & Property - Bandar Malaysia “Revived” PublicInvest Research
3. BEST TIME TO SELL ALL LIMIT UP STOCKS AND ALL THAT GONE UP ALOT TODAY, Be Fearful when Others Greedy, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. Saga of Bandar Malaysia- Why Ekovest should be the next vehicle for IWH? Bagger Hunter
5. Why ordinary investors are shunning Bursa Malaysia - TK Chua Good Articles to Share
6. Malaysian Resources Corporation Berhad - a New Catalyst From Bandar Malaysia MIDF Sector Research
7. 大马城失而复得 怡克伟士WB大热回勇/温世麟硕士 南洋 - 凭单专栏
8. (Forecast) FLBHD (5197), JAYCORP (7152), LIIHEN (7089), POHUAT (7088) Quarter Report PE and ROE WahLau Share Forecast
Partners & Brokers