Highlights

[AIRASIA] QoQ TTM Result on 2015-12-31 [#4]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 26-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Dec-2015  [#4]
Profit Trend QoQ -     222.37%    YoY -     545.56%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 7,177,288 7,006,283 6,707,552 6,305,089 5,615,514 5,416,835 5,402,932 20.78%
  QoQ % 2.44% 4.45% 6.38% 12.28% 3.67% 0.26% -
  Horiz. % 132.84% 129.68% 124.15% 116.70% 103.93% 100.26% 100.00%
PBT 2,255,361 1,319,995 1,114,946 214,874 -611,625 -123,458 83,093 797.75%
  QoQ % 70.86% 18.39% 418.88% 135.13% -395.41% -248.58% -
  Horiz. % 2,714.26% 1,588.58% 1,341.80% 258.59% -736.07% -148.58% 100.00%
Tax -129,870 47,295 153,489 325,950 169,742 92,704 10,281 -
  QoQ % -374.60% -69.19% -52.91% 92.03% 83.10% 801.70% -
  Horiz. % -1,263.20% 460.02% 1,492.94% 3,170.41% 1,651.03% 901.70% 100.00%
NP 2,125,491 1,367,290 1,268,435 540,824 -441,883 -30,754 93,374 698.64%
  QoQ % 55.45% 7.79% 134.54% 222.39% -1,336.83% -132.94% -
  Horiz. % 2,276.32% 1,464.32% 1,358.45% 579.20% -473.24% -32.94% 100.00%
NP to SH 2,127,916 1,368,290 1,269,200 540,738 -441,883 -30,754 93,374 699.24%
  QoQ % 55.52% 7.81% 134.72% 222.37% -1,336.83% -132.94% -
  Horiz. % 2,278.92% 1,465.39% 1,359.26% 579.11% -473.24% -32.94% 100.00%
Tax Rate 5.76 % -3.58 % -13.77 % -151.69 % - % - % -12.37 % -
  QoQ % 260.89% 74.00% 90.92% 0.00% 0.00% 0.00% -
  Horiz. % -46.56% 28.94% 111.32% 1,226.27% 0.00% 0.00% 100.00%
Total Cost 5,051,797 5,638,993 5,439,117 5,764,265 6,057,397 5,447,589 5,309,558 -3.25%
  QoQ % -10.41% 3.67% -5.64% -4.84% 11.19% 2.60% -
  Horiz. % 95.15% 106.20% 102.44% 108.56% 114.08% 102.60% 100.00%
Net Worth 5,963,253 5,590,692 5,015,959 4,455,863 3,807,211 4,776,737 4,645,853 18.05%
  QoQ % 6.66% 11.46% 12.57% 17.04% -20.30% 2.82% -
  Horiz. % 128.36% 120.34% 107.97% 95.91% 81.95% 102.82% 100.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 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
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 5,963,253 5,590,692 5,015,959 4,455,863 3,807,211 4,776,737 4,645,853 18.05%
  QoQ % 6.66% 11.46% 12.57% 17.04% -20.30% 2.82% -
  Horiz. % 128.36% 120.34% 107.97% 95.91% 81.95% 102.82% 100.00%
NOSH 2,786,566 2,781,438 2,786,644 2,784,914 2,778,986 2,793,413 2,765,388 0.51%
  QoQ % 0.18% -0.19% 0.06% 0.21% -0.52% 1.01% -
  Horiz. % 100.77% 100.58% 100.77% 100.71% 100.49% 101.01% 100.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 29.61 % 19.52 % 18.91 % 8.58 % -7.87 % -0.57 % 1.73 % 560.72%
  QoQ % 51.69% 3.23% 120.40% 209.02% -1,280.70% -132.95% -
  Horiz. % 1,711.56% 1,128.32% 1,093.06% 495.95% -454.91% -32.95% 100.00%
ROE 35.68 % 24.47 % 25.30 % 12.14 % -11.61 % -0.64 % 2.01 % 576.93%
  QoQ % 45.81% -3.28% 108.40% 204.57% -1,714.06% -131.84% -
  Horiz. % 1,775.12% 1,217.41% 1,258.71% 603.98% -577.61% -31.84% 100.00%
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 257.57 251.89 240.70 226.40 202.07 193.91 195.38 20.17%
  QoQ % 2.25% 4.65% 6.32% 12.04% 4.21% -0.75% -
  Horiz. % 131.83% 128.92% 123.20% 115.88% 103.42% 99.25% 100.00%
EPS 76.36 49.19 45.55 19.42 -15.90 -1.10 3.38 694.63%
  QoQ % 55.23% 7.99% 134.55% 222.14% -1,345.45% -132.54% -
  Horiz. % 2,259.17% 1,455.33% 1,347.63% 574.56% -470.41% -32.54% 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 2.1400 2.0100 1.8000 1.6000 1.3700 1.7100 1.6800 17.46%
  QoQ % 6.47% 11.67% 12.50% 16.79% -19.88% 1.79% -
  Horiz. % 127.38% 119.64% 107.14% 95.24% 81.55% 101.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,341,974
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 214.76 209.65 200.71 188.66 168.03 162.08 161.67 20.78%
  QoQ % 2.44% 4.45% 6.39% 12.28% 3.67% 0.25% -
  Horiz. % 132.84% 129.68% 124.15% 116.69% 103.93% 100.25% 100.00%
EPS 63.67 40.94 37.98 16.18 -13.22 -0.92 2.79 699.98%
  QoQ % 55.52% 7.79% 134.73% 222.39% -1,336.96% -132.97% -
  Horiz. % 2,282.08% 1,467.38% 1,361.29% 579.93% -473.84% -32.97% 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 1.7844 1.6729 1.5009 1.3333 1.1392 1.4293 1.3902 18.05%
  QoQ % 6.67% 11.46% 12.57% 17.04% -20.30% 2.81% -
  Horiz. % 128.36% 120.34% 107.96% 95.91% 81.95% 102.81% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 2.7900 2.6000 1.8300 1.2900 1.2800 1.5400 2.3800 -
P/RPS 1.08 1.03 0.76 0.57 0.63 0.79 1.22 -7.78%
  QoQ % 4.85% 35.53% 33.33% -9.52% -20.25% -35.25% -
  Horiz. % 88.52% 84.43% 62.30% 46.72% 51.64% 64.75% 100.00%
P/EPS 3.65 5.29 4.02 6.64 -8.05 -139.88 70.49 -86.03%
  QoQ % -31.00% 31.59% -39.46% 182.48% 94.25% -298.44% -
  Horiz. % 5.18% 7.50% 5.70% 9.42% -11.42% -198.44% 100.00%
EY 27.37 18.92 24.89 15.05 -12.42 -0.71 1.42 615.02%
  QoQ % 44.66% -23.99% 65.38% 221.18% -1,649.30% -150.00% -
  Horiz. % 1,927.46% 1,332.39% 1,752.82% 1,059.86% -874.65% -50.00% 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 1.30 1.29 1.02 0.81 0.93 0.90 1.42 -5.70%
  QoQ % 0.78% 26.47% 25.93% -12.90% 3.33% -36.62% -
  Horiz. % 91.55% 90.85% 71.83% 57.04% 65.49% 63.38% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 24/11/16 29/08/16 26/05/16 26/02/16 27/11/15 26/08/15 28/05/15 -
Price 2.7100 2.9900 2.1200 1.3900 1.3300 0.7800 2.0800 -
P/RPS 1.05 1.19 0.88 0.61 0.66 0.40 1.06 -0.63%
  QoQ % -11.76% 35.23% 44.26% -7.58% 65.00% -62.26% -
  Horiz. % 99.06% 112.26% 83.02% 57.55% 62.26% 37.74% 100.00%
P/EPS 3.55 6.08 4.65 7.16 -8.36 -70.85 61.60 -85.00%
  QoQ % -41.61% 30.75% -35.06% 185.65% 88.20% -215.02% -
  Horiz. % 5.76% 9.87% 7.55% 11.62% -13.57% -115.02% 100.00%
EY 28.18 16.45 21.48 13.97 -11.96 -1.41 1.62 567.87%
  QoQ % 71.31% -23.42% 53.76% 216.81% -748.23% -187.04% -
  Horiz. % 1,739.51% 1,015.43% 1,325.93% 862.35% -738.27% -87.04% 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 1.27 1.49 1.18 0.87 0.97 0.46 1.24 1.60%
  QoQ % -14.77% 26.27% 35.63% -10.31% 110.87% -62.90% -
  Horiz. % 102.42% 120.16% 95.16% 70.16% 78.23% 37.10% 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.
 


 

1912 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.880.00 
 KOTRA 1.710.00 
 UCREST 0.2150.00 
 PINEAPP 0.310.00 
 PUC 0.0850.00 
 WILLOW 0.450.00 
 IRIS 0.1450.00 
 BTECH 0.230.00 
 3A 0.870.00 
 TENAGA-C57 0.040.00 
Partners & Brokers