Highlights

[AIRASIA] QoQ TTM Result on 2017-09-30 [#3]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 29-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     9.58%    YoY -     -18.56%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 10,284,066 10,038,786 9,710,158 8,989,483 8,228,347 7,473,549 6,946,289 29.99%
  QoQ % 2.44% 3.38% 8.02% 9.25% 10.10% 7.59% -
  Horiz. % 148.05% 144.52% 139.79% 129.41% 118.46% 107.59% 100.00%
PBT 2,529,644 2,641,444 2,088,433 1,863,360 1,850,997 1,718,001 2,170,044 10.79%
  QoQ % -4.23% 26.48% 12.08% 0.67% 7.74% -20.83% -
  Horiz. % 116.57% 121.72% 96.24% 85.87% 85.30% 79.17% 100.00%
Tax -255,490 -542,692 -495,774 -240,195 -309,671 25,327 -134,022 53.93%
  QoQ % 52.92% -9.46% -106.40% 22.44% -1,322.69% 118.90% -
  Horiz. % 190.63% 404.93% 369.92% 179.22% 231.06% -18.90% 100.00%
NP 2,274,154 2,098,752 1,592,659 1,623,165 1,541,326 1,743,328 2,036,022 7.67%
  QoQ % 8.36% 31.78% -1.88% 5.31% -11.59% -14.38% -
  Horiz. % 111.70% 103.08% 78.22% 79.72% 75.70% 85.62% 100.00%
NP to SH 2,381,775 2,166,480 1,640,305 1,732,975 1,581,542 1,777,140 2,039,123 10.94%
  QoQ % 9.94% 32.08% -5.35% 9.58% -11.01% -12.85% -
  Horiz. % 116.80% 106.25% 80.44% 84.99% 77.56% 87.15% 100.00%
Tax Rate 10.10 % 20.55 % 23.74 % 12.89 % 16.73 % -1.47 % 6.18 % 38.87%
  QoQ % -50.85% -13.44% 84.17% -22.95% 1,238.10% -123.79% -
  Horiz. % 163.43% 332.52% 384.14% 208.58% 270.71% -23.79% 100.00%
Total Cost 8,009,912 7,940,034 8,117,499 7,366,318 6,687,021 5,730,221 4,910,267 38.70%
  QoQ % 0.88% -2.19% 10.20% 10.16% 16.70% 16.70% -
  Horiz. % 163.13% 161.70% 165.32% 150.02% 136.18% 116.70% 100.00%
Net Worth 8,221,256 7,953,898 6,383,170 6,216,071 5,714,775 6,048,972 6,623,478 15.54%
  QoQ % 3.36% 24.61% 2.69% 8.77% -5.52% -8.67% -
  Horiz. % 124.12% 120.09% 96.37% 93.85% 86.28% 91.33% 100.00%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 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
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 8,221,256 7,953,898 6,383,170 6,216,071 5,714,775 6,048,972 6,623,478 15.54%
  QoQ % 3.36% 24.61% 2.69% 8.77% -5.52% -8.67% -
  Horiz. % 124.12% 120.09% 96.37% 93.85% 86.28% 91.33% 100.00%
NOSH 3,341,974 3,341,974 3,341,974 3,341,974 3,341,974 3,341,974 2,782,974 13.02%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 20.09% -
  Horiz. % 120.09% 120.09% 120.09% 120.09% 120.09% 120.09% 100.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 22.11 % 20.91 % 16.40 % 18.06 % 18.73 % 23.33 % 29.31 % -17.18%
  QoQ % 5.74% 27.50% -9.19% -3.58% -19.72% -20.40% -
  Horiz. % 75.44% 71.34% 55.95% 61.62% 63.90% 79.60% 100.00%
ROE 28.97 % 27.24 % 25.70 % 27.88 % 27.67 % 29.38 % 30.79 % -3.99%
  QoQ % 6.35% 5.99% -7.82% 0.76% -5.82% -4.58% -
  Horiz. % 94.09% 88.47% 83.47% 90.55% 89.87% 95.42% 100.00%
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 307.72 300.38 290.55 268.99 246.21 223.63 249.60 15.02%
  QoQ % 2.44% 3.38% 8.02% 9.25% 10.10% -10.40% -
  Horiz. % 123.29% 120.34% 116.41% 107.77% 98.64% 89.60% 100.00%
EPS 71.27 64.83 49.08 51.85 47.32 53.18 73.27 -1.83%
  QoQ % 9.93% 32.09% -5.34% 9.57% -11.02% -27.42% -
  Horiz. % 97.27% 88.48% 66.99% 70.77% 64.58% 72.58% 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 2.4600 2.3800 1.9100 1.8600 1.7100 1.8100 2.3800 2.23%
  QoQ % 3.36% 24.61% 2.69% 8.77% -5.52% -23.95% -
  Horiz. % 103.36% 100.00% 80.25% 78.15% 71.85% 76.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,341,974
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 307.72 300.38 290.55 268.99 246.21 223.63 207.85 29.99%
  QoQ % 2.44% 3.38% 8.02% 9.25% 10.10% 7.59% -
  Horiz. % 148.05% 144.52% 139.79% 129.42% 118.46% 107.59% 100.00%
EPS 71.27 64.83 49.08 51.85 47.32 53.18 61.02 10.94%
  QoQ % 9.93% 32.09% -5.34% 9.57% -11.02% -12.85% -
  Horiz. % 116.80% 106.24% 80.43% 84.97% 77.55% 87.15% 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 2.4600 2.3800 1.9100 1.8600 1.7100 1.8100 1.9819 15.54%
  QoQ % 3.36% 24.61% 2.69% 8.77% -5.52% -8.67% -
  Horiz. % 124.12% 120.09% 96.37% 93.85% 86.28% 91.33% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 2.9900 3.9300 3.3500 3.4500 3.2500 3.1400 2.2900 -
P/RPS 0.97 1.31 1.15 1.28 1.32 1.40 0.92 3.60%
  QoQ % -25.95% 13.91% -10.16% -3.03% -5.71% 52.17% -
  Horiz. % 105.43% 142.39% 125.00% 139.13% 143.48% 152.17% 100.00%
P/EPS 4.20 6.06 6.83 6.65 6.87 5.90 3.13 21.72%
  QoQ % -30.69% -11.27% 2.71% -3.20% 16.44% 88.50% -
  Horiz. % 134.19% 193.61% 218.21% 212.46% 219.49% 188.50% 100.00%
EY 23.84 16.50 14.65 15.03 14.56 16.94 32.00 -17.86%
  QoQ % 44.48% 12.63% -2.53% 3.23% -14.05% -47.06% -
  Horiz. % 74.50% 51.56% 45.78% 46.97% 45.50% 52.94% 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 1.22 1.65 1.75 1.85 1.90 1.73 0.96 17.38%
  QoQ % -26.06% -5.71% -5.41% -2.63% 9.83% 80.21% -
  Horiz. % 127.08% 171.88% 182.29% 192.71% 197.92% 180.21% 100.00%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 30/08/18 24/05/18 27/02/18 29/11/17 29/08/17 25/05/17 23/02/17 -
Price 3.4400 3.2300 4.4600 3.1700 3.3300 3.1300 2.7600 -
P/RPS 1.12 1.08 1.54 1.18 1.35 1.40 1.11 0.60%
  QoQ % 3.70% -29.87% 30.51% -12.59% -3.57% 26.13% -
  Horiz. % 100.90% 97.30% 138.74% 106.31% 121.62% 126.13% 100.00%
P/EPS 4.83 4.98 9.09 6.11 7.04 5.89 3.77 18.01%
  QoQ % -3.01% -45.21% 48.77% -13.21% 19.52% 56.23% -
  Horiz. % 128.12% 132.10% 241.11% 162.07% 186.74% 156.23% 100.00%
EY 20.72 20.07 11.00 16.36 14.21 16.99 26.55 -15.27%
  QoQ % 3.24% 82.45% -32.76% 15.13% -16.36% -36.01% -
  Horiz. % 78.04% 75.59% 41.43% 61.62% 53.52% 63.99% 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 1.40 1.36 2.34 1.70 1.95 1.73 1.16 13.40%
  QoQ % 2.94% -41.88% 37.65% -12.82% 12.72% 49.14% -
  Horiz. % 120.69% 117.24% 201.72% 146.55% 168.10% 149.14% 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.
 


 

407  295  534  763 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.01-0.005 
 SAPNRG 0.295-0.005 
 TIGER 0.075+0.015 
 ARMADA 0.53+0.005 
 HSI-H8F 0.25-0.085 
 FINTEC 0.08+0.01 
 AT 0.085+0.01 
 KNM 0.425-0.015 
 DGB 0.16+0.01 
 HSI-C7F 0.27+0.065 
Partners & Brokers