Highlights

[AIRASIA] QoQ TTM Result on 2017-06-30 [#2]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 29-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     -11.01%    YoY -     15.59%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 - 3,341,974
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 300.38 290.55 268.99 246.21 223.63 207.85 214.76 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%
EPS 64.83 49.08 51.85 47.32 53.18 61.02 63.67 1.21%
  QoQ % 32.09% -5.34% 9.57% -11.02% -12.85% -4.16% -
  Horiz. % 101.82% 77.08% 81.44% 74.32% 83.52% 95.84% 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 1.9819 1.7844 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers