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.
 


 

285  256  595  1197 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.355+0.01 
 SAPNRG 0.295+0.005 
 VSOLAR 0.09+0.005 
 MNC-PA 0.0350.00 
 KNM 0.42+0.005 
 PWORTH 0.05+0.005 
 GPACKET-WB 0.270.00 
 MNC 0.1150.00 
 ECOWLD 0.665+0.02 
 VELESTO 0.3050.00 

TOP ARTICLES

1. BANDAR MALAYSIA - SHORTLISTED TENDERS CLOSED FOR PUBLIC PRIVATE PARTNERSHIP (PPP) KL Glory Fury
2. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
3. 5G is Megatrend : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
4. Is The Semiconductor Cycle Poised For An Upswing? [Goreng Goreng] ee
5. SCOMI ENERGY (7045) THE HIDDEN GEM IN O&G BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
7. 沙地产能将迅速恢复·油气股打回原形·综指1600再失 星洲日報/投資致富‧企業故事
8. [转贴] 天哥,云顶大马又跌回3.1了,可以加码了吗?~ 第一天 Good Articles to Share
Partners & Brokers