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 - 3,898,052
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 184.12 179.74 172.07 161.75 144.06 138.96 138.61 20.78%
  QoQ % 2.44% 4.46% 6.38% 12.28% 3.67% 0.25% -
  Horiz. % 132.83% 129.67% 124.14% 116.69% 103.93% 100.25% 100.00%
EPS 54.59 35.10 32.56 13.87 -11.34 -0.79 2.40 698.23%
  QoQ % 55.53% 7.80% 134.75% 222.31% -1,335.44% -132.92% -
  Horiz. % 2,274.58% 1,462.50% 1,356.67% 577.92% -472.50% -32.92% 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 1.5298 1.4342 1.2868 1.1431 0.9767 1.2254 1.1918 18.06%
  QoQ % 6.67% 11.45% 12.57% 17.04% -20.30% 2.82% -
  Horiz. % 128.36% 120.34% 107.97% 95.91% 81.95% 102.82% 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.
 


TOP ARTICLES

1. PELIKAN (5231) An Asset Play now unlocking its Value by Asset Disposal and giving out 20 Sen Special Dividend, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
2. Serba Dinamik securities trade suspended from 2.30pm on Friday until further notice save malaysia!
3. THREE-A RESOURCES BERHAD [0012] - UNDERVALUE STOCK THAT YOU SHOULD PAY ATTENTION The Thinker Touch
4. MYEG – Slightly Bigger-than-expected Placement KL Trader Investment Research Articles
5. Kossan Rubber - Share price back to pre-pandemic level AmInvest Research Reports
6. Supermax Corporation - Hit by CBP WRO Kenanga Research & Investment
7. Supermax seeking clarity from US Customs and Border Protection on Withhold Release Order issuance save malaysia!
8. Evening Market Summary - 22 Oct 2021 KLSE Traders Update and Ideas
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

441  399  636  801 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.35-0.02 
 SAPNRG 0.1050.00 
 OPCOM 1.33+0.20 
 VC 0.09+0.01 
 KNM 0.220.00 
 JADI 0.10-0.01 
 THETA 1.32+0.18 
 NWP 0.29-0.005 
 HIAPTEK 0.64-0.01 
 SCIB 0.405-0.025 
PARTNERS & BROKERS