Highlights

[AIRASIA] QoQ Quarter Result on 2017-03-31 [#1]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 25-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     32.34%    YoY -     -29.85%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 2,657,444 2,447,812 2,378,348 2,226,554 1,936,769 1,686,676 1,623,550 38.76%
  QoQ % 8.56% 2.92% 6.82% 14.96% 14.83% 3.89% -
  Horiz. % 163.68% 150.77% 146.49% 137.14% 119.29% 103.89% 100.00%
PBT 574,269 486,028 386,808 641,328 349,196 473,665 253,812 72.09%
  QoQ % 18.16% 25.65% -39.69% 83.66% -26.28% 86.62% -
  Horiz. % 226.26% 191.49% 152.40% 252.68% 137.58% 186.62% 100.00%
Tax -140,046 -51,720 -246,928 -57,080 115,533 -121,196 88,070 -
  QoQ % -170.78% 79.05% -332.60% -149.41% 195.33% -237.61% -
  Horiz. % -159.02% -58.73% -280.38% -64.81% 131.18% -137.61% 100.00%
NP 434,223 434,308 139,880 584,248 464,729 352,469 341,882 17.23%
  QoQ % -0.02% 210.49% -76.06% 25.72% 31.85% 3.10% -
  Horiz. % 127.01% 127.03% 40.91% 170.89% 135.93% 103.10% 100.00%
NP to SH 372,649 505,327 146,519 615,810 465,319 353,894 342,117 5.85%
  QoQ % -26.26% 244.89% -76.21% 32.34% 31.49% 3.44% -
  Horiz. % 108.92% 147.71% 42.83% 180.00% 136.01% 103.44% 100.00%
Tax Rate 24.39 % 10.64 % 63.84 % 8.90 % -33.09 % 25.59 % -34.70 % -
  QoQ % 129.23% -83.33% 617.30% 126.90% -229.31% 173.75% -
  Horiz. % -70.29% -30.66% -183.98% -25.65% 95.36% -73.75% 100.00%
Total Cost 2,223,221 2,013,504 2,238,468 1,642,306 1,472,040 1,334,207 1,281,668 44.22%
  QoQ % 10.42% -10.05% 36.30% 11.57% 10.33% 4.10% -
  Horiz. % 173.46% 157.10% 174.65% 128.14% 114.85% 104.10% 100.00%
Net Worth 6,383,170 6,216,071 5,714,775 6,048,972 6,623,478 5,963,253 5,590,692 9.21%
  QoQ % 2.69% 8.77% -5.52% -8.67% 11.07% 6.66% -
  Horiz. % 114.17% 111.19% 102.22% 108.20% 118.47% 106.66% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 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
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 6,383,170 6,216,071 5,714,775 6,048,972 6,623,478 5,963,253 5,590,692 9.21%
  QoQ % 2.69% 8.77% -5.52% -8.67% 11.07% 6.66% -
  Horiz. % 114.17% 111.19% 102.22% 108.20% 118.47% 106.66% 100.00%
NOSH 3,341,974 3,341,974 3,341,974 3,341,974 2,782,974 2,786,566 2,781,438 12.98%
  QoQ % 0.00% 0.00% 0.00% 20.09% -0.13% 0.18% -
  Horiz. % 120.15% 120.15% 120.15% 120.15% 100.06% 100.18% 100.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 16.34 % 17.74 % 5.88 % 26.24 % 24.00 % 20.90 % 21.06 % -15.52%
  QoQ % -7.89% 201.70% -77.59% 9.33% 14.83% -0.76% -
  Horiz. % 77.59% 84.24% 27.92% 124.60% 113.96% 99.24% 100.00%
ROE 5.84 % 8.13 % 2.56 % 10.18 % 7.03 % 5.93 % 6.12 % -3.07%
  QoQ % -28.17% 217.58% -74.85% 44.81% 18.55% -3.10% -
  Horiz. % 95.42% 132.84% 41.83% 166.34% 114.87% 96.90% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 79.52 73.24 71.17 66.62 69.59 60.53 58.37 22.82%
  QoQ % 8.57% 2.91% 6.83% -4.27% 14.97% 3.70% -
  Horiz. % 136.23% 125.48% 121.93% 114.13% 119.22% 103.70% 100.00%
EPS 11.20 15.10 4.40 18.40 16.70 12.70 12.30 -6.04%
  QoQ % -25.83% 243.18% -76.09% 10.18% 31.50% 3.25% -
  Horiz. % 91.06% 122.76% 35.77% 149.59% 135.77% 103.25% 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 1.9100 1.8600 1.7100 1.8100 2.3800 2.1400 2.0100 -3.34%
  QoQ % 2.69% 8.77% -5.52% -23.95% 11.21% 6.47% -
  Horiz. % 95.02% 92.54% 85.07% 90.05% 118.41% 106.47% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,341,974
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 79.52 73.24 71.17 66.62 57.95 50.47 48.58 38.77%
  QoQ % 8.57% 2.91% 6.83% 14.96% 14.82% 3.89% -
  Horiz. % 163.69% 150.76% 146.50% 137.13% 119.29% 103.89% 100.00%
EPS 11.20 15.10 4.38 18.43 13.92 10.59 10.24 6.14%
  QoQ % -25.83% 244.75% -76.23% 32.40% 31.44% 3.42% -
  Horiz. % 109.38% 147.46% 42.77% 179.98% 135.94% 103.42% 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 1.9100 1.8600 1.7100 1.8100 1.9819 1.7844 1.6729 9.21%
  QoQ % 2.69% 8.77% -5.52% -8.67% 11.07% 6.67% -
  Horiz. % 114.17% 111.18% 102.22% 108.20% 118.47% 106.67% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 3.3500 3.4500 3.2500 3.1400 2.2900 2.7900 2.6000 -
P/RPS 4.21 4.71 4.57 0.00 3.29 4.61 4.45 -3.62%
  QoQ % -10.62% 3.06% 0.00% 0.00% -28.63% 3.60% -
  Horiz. % 94.61% 105.84% 102.70% 0.00% 73.93% 103.60% 100.00%
P/EPS 30.04 22.82 74.13 0.00 13.70 21.97 21.14 26.31%
  QoQ % 31.64% -69.22% 0.00% 0.00% -37.64% 3.93% -
  Horiz. % 142.10% 107.95% 350.66% 0.00% 64.81% 103.93% 100.00%
EY 3.33 4.38 1.35 0.00 7.30 4.55 4.73 -20.81%
  QoQ % -23.97% 224.44% 0.00% 0.00% 60.44% -3.81% -
  Horiz. % 70.40% 92.60% 28.54% 0.00% 154.33% 96.19% 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 1.75 1.85 1.90 3.14 0.96 1.30 1.29 22.48%
  QoQ % -5.41% -2.63% -39.49% 227.08% -26.15% 0.78% -
  Horiz. % 135.66% 143.41% 147.29% 243.41% 74.42% 100.78% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 29/11/17 29/08/17 25/05/17 23/02/17 24/11/16 29/08/16 -
Price 4.4600 3.1700 3.3300 3.1300 2.7600 2.7100 2.9900 -
P/RPS 5.61 4.33 4.68 0.00 3.97 4.48 5.12 6.26%
  QoQ % 29.56% -7.48% 0.00% 0.00% -11.38% -12.50% -
  Horiz. % 109.57% 84.57% 91.41% 0.00% 77.54% 87.50% 100.00%
P/EPS 40.00 20.96 75.95 0.00 16.51 21.34 24.31 39.25%
  QoQ % 90.84% -72.40% 0.00% 0.00% -22.63% -12.22% -
  Horiz. % 164.54% 86.22% 312.42% 0.00% 67.91% 87.78% 100.00%
EY 2.50 4.77 1.32 0.00 6.06 4.69 4.11 -28.14%
  QoQ % -47.59% 261.36% 0.00% 0.00% 29.21% 14.11% -
  Horiz. % 60.83% 116.06% 32.12% 0.00% 147.45% 114.11% 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 2.34 1.70 1.95 3.13 1.16 1.27 1.49 35.00%
  QoQ % 37.65% -12.82% -37.70% 169.83% -8.66% -14.77% -
  Horiz. % 157.05% 114.09% 130.87% 210.07% 77.85% 85.23% 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