Highlights

[AIRASIA] QoQ TTM Result on 2017-12-31 [#4]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 27-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     -5.35%    YoY -     -19.56%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 10,445,048 10,284,066 10,038,786 9,710,158 8,989,483 8,228,347 7,473,549 24.98%
  QoQ % 1.57% 2.44% 3.38% 8.02% 9.25% 10.10% -
  Horiz. % 139.76% 137.61% 134.32% 129.93% 120.28% 110.10% 100.00%
PBT 2,352,155 2,529,644 2,641,444 2,088,433 1,863,360 1,850,997 1,718,001 23.28%
  QoQ % -7.02% -4.23% 26.48% 12.08% 0.67% 7.74% -
  Horiz. % 136.91% 147.24% 153.75% 121.56% 108.46% 107.74% 100.00%
Tax 291,704 -255,490 -542,692 -495,774 -240,195 -309,671 25,327 409.25%
  QoQ % 214.17% 52.92% -9.46% -106.40% 22.44% -1,322.69% -
  Horiz. % 1,151.75% -1,008.77% -2,142.74% -1,957.49% -948.38% -1,222.69% 100.00%
NP 2,643,859 2,274,154 2,098,752 1,592,659 1,623,165 1,541,326 1,743,328 31.97%
  QoQ % 16.26% 8.36% 31.78% -1.88% 5.31% -11.59% -
  Horiz. % 151.66% 130.45% 120.39% 91.36% 93.11% 88.41% 100.00%
NP to SH 2,792,326 2,381,775 2,166,480 1,640,305 1,732,975 1,581,542 1,777,140 35.12%
  QoQ % 17.24% 9.94% 32.08% -5.35% 9.58% -11.01% -
  Horiz. % 157.12% 134.02% 121.91% 92.30% 97.51% 88.99% 100.00%
Tax Rate -12.40 % 10.10 % 20.55 % 23.74 % 12.89 % 16.73 % -1.47 % 313.85%
  QoQ % -222.77% -50.85% -13.44% 84.17% -22.95% 1,238.10% -
  Horiz. % 843.54% -687.07% -1,397.96% -1,614.97% -876.87% -1,138.10% 100.00%
Total Cost 7,801,189 8,009,912 7,940,034 8,117,499 7,366,318 6,687,021 5,730,221 22.81%
  QoQ % -2.61% 0.88% -2.19% 10.20% 10.16% 16.70% -
  Horiz. % 136.14% 139.78% 138.56% 141.66% 128.55% 116.70% 100.00%
Net Worth 8,622,292 8,221,256 7,953,898 6,383,170 6,216,071 5,714,775 6,048,972 26.63%
  QoQ % 4.88% 3.36% 24.61% 2.69% 8.77% -5.52% -
  Horiz. % 142.54% 135.91% 131.49% 105.52% 102.76% 94.48% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 1,336,789 0 0 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 47.87 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 8,622,292 8,221,256 7,953,898 6,383,170 6,216,071 5,714,775 6,048,972 26.63%
  QoQ % 4.88% 3.36% 24.61% 2.69% 8.77% -5.52% -
  Horiz. % 142.54% 135.91% 131.49% 105.52% 102.76% 94.48% 100.00%
NOSH 3,341,974 3,341,974 3,341,974 3,341,974 3,341,974 3,341,974 3,341,974 0.00%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 25.31 % 22.11 % 20.91 % 16.40 % 18.06 % 18.73 % 23.33 % 5.58%
  QoQ % 14.47% 5.74% 27.50% -9.19% -3.58% -19.72% -
  Horiz. % 108.49% 94.77% 89.63% 70.30% 77.41% 80.28% 100.00%
ROE 32.38 % 28.97 % 27.24 % 25.70 % 27.88 % 27.67 % 29.38 % 6.69%
  QoQ % 11.77% 6.35% 5.99% -7.82% 0.76% -5.82% -
  Horiz. % 110.21% 98.60% 92.72% 87.47% 94.89% 94.18% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 312.54 307.72 300.38 290.55 268.99 246.21 223.63 24.98%
  QoQ % 1.57% 2.44% 3.38% 8.02% 9.25% 10.10% -
  Horiz. % 139.76% 137.60% 134.32% 129.92% 120.28% 110.10% 100.00%
EPS 83.55 71.27 64.83 49.08 51.85 47.32 53.18 35.11%
  QoQ % 17.23% 9.93% 32.09% -5.34% 9.57% -11.02% -
  Horiz. % 157.11% 134.02% 121.91% 92.29% 97.50% 88.98% 100.00%
DPS 40.00 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. % 100.00% - - - - - -
NAPS 2.5800 2.4600 2.3800 1.9100 1.8600 1.7100 1.8100 26.63%
  QoQ % 4.88% 3.36% 24.61% 2.69% 8.77% -5.52% -
  Horiz. % 142.54% 135.91% 131.49% 105.52% 102.76% 94.48% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,341,974
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 312.54 307.72 300.38 290.55 268.99 246.21 223.63 24.98%
  QoQ % 1.57% 2.44% 3.38% 8.02% 9.25% 10.10% -
  Horiz. % 139.76% 137.60% 134.32% 129.92% 120.28% 110.10% 100.00%
EPS 83.55 71.27 64.83 49.08 51.85 47.32 53.18 35.11%
  QoQ % 17.23% 9.93% 32.09% -5.34% 9.57% -11.02% -
  Horiz. % 157.11% 134.02% 121.91% 92.29% 97.50% 88.98% 100.00%
DPS 40.00 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. % 100.00% - - - - - -
NAPS 2.5800 2.4600 2.3800 1.9100 1.8600 1.7100 1.8100 26.63%
  QoQ % 4.88% 3.36% 24.61% 2.69% 8.77% -5.52% -
  Horiz. % 142.54% 135.91% 131.49% 105.52% 102.76% 94.48% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 3.1600 2.9900 3.9300 3.3500 3.4500 3.2500 3.1400 -
P/RPS 1.01 0.97 1.31 1.15 1.28 1.32 1.40 -19.55%
  QoQ % 4.12% -25.95% 13.91% -10.16% -3.03% -5.71% -
  Horiz. % 72.14% 69.29% 93.57% 82.14% 91.43% 94.29% 100.00%
P/EPS 3.78 4.20 6.06 6.83 6.65 6.87 5.90 -25.66%
  QoQ % -10.00% -30.69% -11.27% 2.71% -3.20% 16.44% -
  Horiz. % 64.07% 71.19% 102.71% 115.76% 112.71% 116.44% 100.00%
EY 26.44 23.84 16.50 14.65 15.03 14.56 16.94 34.52%
  QoQ % 10.91% 44.48% 12.63% -2.53% 3.23% -14.05% -
  Horiz. % 156.08% 140.73% 97.40% 86.48% 88.72% 85.95% 100.00%
DY 12.66 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. % 100.00% - - - - - -
P/NAPS 1.22 1.22 1.65 1.75 1.85 1.90 1.73 -20.76%
  QoQ % 0.00% -26.06% -5.71% -5.41% -2.63% 9.83% -
  Horiz. % 70.52% 70.52% 95.38% 101.16% 106.94% 109.83% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 29/11/18 30/08/18 24/05/18 27/02/18 29/11/17 29/08/17 25/05/17 -
Price 2.9800 3.4400 3.2300 4.4600 3.1700 3.3300 3.1300 -
P/RPS 0.95 1.12 1.08 1.54 1.18 1.35 1.40 -22.76%
  QoQ % -15.18% 3.70% -29.87% 30.51% -12.59% -3.57% -
  Horiz. % 67.86% 80.00% 77.14% 110.00% 84.29% 96.43% 100.00%
P/EPS 3.57 4.83 4.98 9.09 6.11 7.04 5.89 -28.36%
  QoQ % -26.09% -3.01% -45.21% 48.77% -13.21% 19.52% -
  Horiz. % 60.61% 82.00% 84.55% 154.33% 103.74% 119.52% 100.00%
EY 28.04 20.72 20.07 11.00 16.36 14.21 16.99 39.61%
  QoQ % 35.33% 3.24% 82.45% -32.76% 15.13% -16.36% -
  Horiz. % 165.04% 121.95% 118.13% 64.74% 96.29% 83.64% 100.00%
DY 13.42 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. % 100.00% - - - - - -
P/NAPS 1.16 1.40 1.36 2.34 1.70 1.95 1.73 -23.37%
  QoQ % -17.14% 2.94% -41.88% 37.65% -12.82% 12.72% -
  Horiz. % 67.05% 80.92% 78.61% 135.26% 98.27% 112.72% 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.
 


 

126  228  475  1467 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.0150.00 
 NETX 0.02-0.005 
 HSI-C7J 0.125-0.025 
 PRESBHD 0.455-0.03 
 IRIS 0.145+0.005 
 MTAG 0.625+0.005 
 TANCO 0.08+0.005 
 HSI-H8F 0.38+0.08 
 ARMADA 0.49-0.005 
 LONBISC 0.10+0.01 
Partners & Brokers