[AIRASIA] QoQ TTM Result on 2017-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 10,038,786 9,710,158 8,989,483 8,228,347 7,473,549 6,946,289 7,177,288 25.09% QoQ % 3.38% 8.02% 9.25% 10.10% 7.59% -3.22% - Horiz. % 139.87% 135.29% 125.25% 114.64% 104.13% 96.78% 100.00%
PBT 2,641,444 2,088,433 1,863,360 1,850,997 1,718,001 2,170,044 2,255,361 11.12% QoQ % 26.48% 12.08% 0.67% 7.74% -20.83% -3.78% - Horiz. % 117.12% 92.60% 82.62% 82.07% 76.17% 96.22% 100.00%
Tax -542,692 -495,774 -240,195 -309,671 25,327 -134,022 -129,870 159.66% QoQ % -9.46% -106.40% 22.44% -1,322.69% 118.90% -3.20% - Horiz. % 417.87% 381.75% 184.95% 238.45% -19.50% 103.20% 100.00%
NP 2,098,752 1,592,659 1,623,165 1,541,326 1,743,328 2,036,022 2,125,491 -0.84% QoQ % 31.78% -1.88% 5.31% -11.59% -14.38% -4.21% - Horiz. % 98.74% 74.93% 76.37% 72.52% 82.02% 95.79% 100.00%
NP to SH 2,166,480 1,640,305 1,732,975 1,581,542 1,777,140 2,039,123 2,127,916 1.21% QoQ % 32.08% -5.35% 9.58% -11.01% -12.85% -4.17% - Horiz. % 101.81% 77.09% 81.44% 74.32% 83.52% 95.83% 100.00%
Tax Rate 20.55 % 23.74 % 12.89 % 16.73 % -1.47 % 6.18 % 5.76 % 133.67% QoQ % -13.44% 84.17% -22.95% 1,238.10% -123.79% 7.29% - Horiz. % 356.77% 412.15% 223.78% 290.45% -25.52% 107.29% 100.00%
Total Cost 7,940,034 8,117,499 7,366,318 6,687,021 5,730,221 4,910,267 5,051,797 35.22% QoQ % -2.19% 10.20% 10.16% 16.70% 16.70% -2.80% - Horiz. % 157.17% 160.69% 145.82% 132.37% 113.43% 97.20% 100.00%
Net Worth 7,953,898 6,383,170 6,216,071 5,714,775 6,048,972 6,623,478 5,963,253 21.19% QoQ % 24.61% 2.69% 8.77% -5.52% -8.67% 11.07% - Horiz. % 133.38% 107.04% 104.24% 95.83% 101.44% 111.07% 100.00%
Dividend 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 0 0 0 0 0 0 0 - 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 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 7,953,898 6,383,170 6,216,071 5,714,775 6,048,972 6,623,478 5,963,253 21.19% QoQ % 24.61% 2.69% 8.77% -5.52% -8.67% 11.07% - Horiz. % 133.38% 107.04% 104.24% 95.83% 101.44% 111.07% 100.00%
NOSH 3,341,974 3,341,974 3,341,974 3,341,974 3,341,974 2,782,974 2,786,566 12.89% QoQ % 0.00% 0.00% 0.00% 0.00% 20.09% -0.13% - Horiz. % 119.93% 119.93% 119.93% 119.93% 119.93% 99.87% 100.00%
Ratio Analysis 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 20.91 % 16.40 % 18.06 % 18.73 % 23.33 % 29.31 % 29.61 % -20.72% QoQ % 27.50% -9.19% -3.58% -19.72% -20.40% -1.01% - Horiz. % 70.62% 55.39% 60.99% 63.26% 78.79% 98.99% 100.00%
ROE 27.24 % 25.70 % 27.88 % 27.67 % 29.38 % 30.79 % 35.68 % -16.48% QoQ % 5.99% -7.82% 0.76% -5.82% -4.58% -13.71% - Horiz. % 76.35% 72.03% 78.14% 77.55% 82.34% 86.29% 100.00%
Per Share 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 300.38 290.55 268.99 246.21 223.63 249.60 257.57 10.80% QoQ % 3.38% 8.02% 9.25% 10.10% -10.40% -3.09% - Horiz. % 116.62% 112.80% 104.43% 95.59% 86.82% 96.91% 100.00%
EPS 64.83 49.08 51.85 47.32 53.18 73.27 76.36 -10.35% QoQ % 32.09% -5.34% 9.57% -11.02% -27.42% -4.05% - Horiz. % 84.90% 64.27% 67.90% 61.97% 69.64% 95.95% 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 1.9100 1.8600 1.7100 1.8100 2.3800 2.1400 7.35% QoQ % 24.61% 2.69% 8.77% -5.52% -23.95% 11.21% - Horiz. % 111.21% 89.25% 86.92% 79.91% 84.58% 111.21% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,812,188 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 263.33 254.71 235.81 215.84 196.04 182.21 188.27 25.09% QoQ % 3.38% 8.01% 9.25% 10.10% 7.59% -3.22% - Horiz. % 139.87% 135.29% 125.25% 114.64% 104.13% 96.78% 100.00%
EPS 56.83 43.03 45.46 41.49 46.62 53.49 55.82 1.20% QoQ % 32.07% -5.35% 9.57% -11.00% -12.84% -4.17% - Horiz. % 101.81% 77.09% 81.44% 74.33% 83.52% 95.83% 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 2.0864 1.6744 1.6306 1.4991 1.5867 1.7374 1.5643 21.19% QoQ % 24.61% 2.69% 8.77% -5.52% -8.67% 11.07% - Horiz. % 133.38% 107.04% 104.24% 95.83% 101.43% 111.07% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 3.9300 3.3500 3.4500 3.2500 3.1400 2.2900 2.7900 -
P/RPS 1.31 1.15 1.28 1.32 1.40 0.92 1.08 13.75% QoQ % 13.91% -10.16% -3.03% -5.71% 52.17% -14.81% - Horiz. % 121.30% 106.48% 118.52% 122.22% 129.63% 85.19% 100.00%
P/EPS 6.06 6.83 6.65 6.87 5.90 3.13 3.65 40.26% QoQ % -11.27% 2.71% -3.20% 16.44% 88.50% -14.25% - Horiz. % 166.03% 187.12% 182.19% 188.22% 161.64% 85.75% 100.00%
EY 16.50 14.65 15.03 14.56 16.94 32.00 27.37 -28.66% QoQ % 12.63% -2.53% 3.23% -14.05% -47.06% 16.92% - Horiz. % 60.28% 53.53% 54.91% 53.20% 61.89% 116.92% 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 1.65 1.75 1.85 1.90 1.73 0.96 1.30 17.24% QoQ % -5.71% -5.41% -2.63% 9.83% 80.21% -26.15% - Horiz. % 126.92% 134.62% 142.31% 146.15% 133.08% 73.85% 100.00%
Price Multiplier on Announcement Date 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 24/05/18 27/02/18 29/11/17 29/08/17 25/05/17 23/02/17 24/11/16 -
Price 3.2300 4.4600 3.1700 3.3300 3.1300 2.7600 2.7100 -
P/RPS 1.08 1.54 1.18 1.35 1.40 1.11 1.05 1.90% QoQ % -29.87% 30.51% -12.59% -3.57% 26.13% 5.71% - Horiz. % 102.86% 146.67% 112.38% 128.57% 133.33% 105.71% 100.00%
P/EPS 4.98 9.09 6.11 7.04 5.89 3.77 3.55 25.34% QoQ % -45.21% 48.77% -13.21% 19.52% 56.23% 6.20% - Horiz. % 140.28% 256.06% 172.11% 198.31% 165.92% 106.20% 100.00%
EY 20.07 11.00 16.36 14.21 16.99 26.55 28.18 -20.27% QoQ % 82.45% -32.76% 15.13% -16.36% -36.01% -5.78% - Horiz. % 71.22% 39.03% 58.06% 50.43% 60.29% 94.22% 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 1.36 2.34 1.70 1.95 1.73 1.16 1.27 4.67% QoQ % -41.88% 37.65% -12.82% 12.72% 49.14% -8.66% - Horiz. % 107.09% 184.25% 133.86% 153.54% 136.22% 91.34% 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.
Comment
AirAsia_Bursa Announcement - Q22017_29Aug17_Amended2.pdf 
