Highlights

[AIRASIA] QoQ TTM Result on 2018-12-31 [#4]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 27-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Dec-2018  [#4]
Profit Trend QoQ -     -27.49%    YoY -     23.43%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 11,911,020 11,453,552 10,936,835 10,610,990 10,445,048 10,284,066 10,038,786 12.06%
  QoQ % 3.99% 4.72% 3.07% 1.59% 1.57% 2.44% -
  Horiz. % 118.65% 114.09% 108.95% 105.70% 104.05% 102.44% 100.00%
PBT -707,207 -51,067 426,410 1,406,443 2,352,155 2,529,644 2,641,444 -
  QoQ % -1,284.86% -111.98% -69.68% -40.21% -7.02% -4.23% -
  Horiz. % -26.77% -1.93% 16.14% 53.25% 89.05% 95.77% 100.00%
Tax 330,954 546,467 337,459 346,158 291,704 -255,490 -542,692 -
  QoQ % -39.44% 61.94% -2.51% 18.67% 214.17% 52.92% -
  Horiz. % -60.98% -100.70% -62.18% -63.79% -53.75% 47.08% 100.00%
NP -376,253 495,400 763,869 1,752,601 2,643,859 2,274,154 2,098,752 -
  QoQ % -175.95% -35.15% -56.42% -33.71% 16.26% 8.36% -
  Horiz. % -17.93% 23.60% 36.40% 83.51% 125.97% 108.36% 100.00%
NP to SH -332,385 634,936 978,810 2,024,706 2,792,326 2,381,775 2,166,480 -
  QoQ % -152.35% -35.13% -51.66% -27.49% 17.24% 9.94% -
  Horiz. % -15.34% 29.31% 45.18% 93.46% 128.89% 109.94% 100.00%
Tax Rate - % - % -79.14 % -24.61 % -12.40 % 10.10 % 20.55 % -
  QoQ % 0.00% 0.00% -221.58% -98.47% -222.77% -50.85% -
  Horiz. % 0.00% 0.00% -385.11% -119.76% -60.34% 49.15% 100.00%
Total Cost 12,287,273 10,958,152 10,172,966 8,858,389 7,801,189 8,009,912 7,940,034 33.75%
  QoQ % 12.13% 7.72% 14.84% 13.55% -2.61% 0.88% -
  Horiz. % 154.75% 138.01% 128.12% 111.57% 98.25% 100.88% 100.00%
Net Worth 4,611,924 7,586,281 8,254,676 6,216,071 8,622,292 8,221,256 7,953,898 -30.44%
  QoQ % -39.21% -8.10% 32.80% -27.91% 4.88% 3.36% -
  Horiz. % 57.98% 95.38% 103.78% 78.15% 108.40% 103.36% 100.00%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 3,408,813 4,745,603 4,745,603 1,737,826 1,336,789 0 0 -
  QoQ % -28.17% 0.00% 173.08% 30.00% 0.00% 0.00% -
  Horiz. % 255.00% 355.00% 355.00% 130.00% 100.00% - -
Div Payout % - % 747.41 % 484.83 % 85.83 % 47.87 % - % - % -
  QoQ % 0.00% 54.16% 464.87% 79.30% 0.00% 0.00% -
  Horiz. % 0.00% 1,561.33% 1,012.81% 179.30% 100.00% - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 4,611,924 7,586,281 8,254,676 6,216,071 8,622,292 8,221,256 7,953,898 -30.44%
  QoQ % -39.21% -8.10% 32.80% -27.91% 4.88% 3.36% -
  Horiz. % 57.98% 95.38% 103.78% 78.15% 108.40% 103.36% 100.00%
NOSH 3,341,974 3,341,974 3,341,974 3,341,974 3,341,974 3,341,974 3,341,974 -
  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
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin -3.16 % 4.33 % 6.98 % 16.52 % 25.31 % 22.11 % 20.91 % -
  QoQ % -172.98% -37.97% -57.75% -34.73% 14.47% 5.74% -
  Horiz. % -15.11% 20.71% 33.38% 79.01% 121.04% 105.74% 100.00%
ROE -7.21 % 8.37 % 11.86 % 32.57 % 32.38 % 28.97 % 27.24 % -
  QoQ % -186.14% -29.43% -63.59% 0.59% 11.77% 6.35% -
  Horiz. % -26.47% 30.73% 43.54% 119.57% 118.87% 106.35% 100.00%
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 356.41 342.72 327.26 317.51 312.54 307.72 300.38 12.07%
  QoQ % 3.99% 4.72% 3.07% 1.59% 1.57% 2.44% -
  Horiz. % 118.65% 114.10% 108.95% 105.70% 104.05% 102.44% 100.00%
EPS -9.95 19.00 29.29 60.58 83.55 71.27 64.83 -
  QoQ % -152.37% -35.13% -51.65% -27.49% 17.23% 9.93% -
  Horiz. % -15.35% 29.31% 45.18% 93.44% 128.88% 109.93% 100.00%
DPS 102.00 142.00 142.00 52.00 40.00 0.00 0.00 -
  QoQ % -28.17% 0.00% 173.08% 30.00% 0.00% 0.00% -
  Horiz. % 255.00% 355.00% 355.00% 130.00% 100.00% - -
NAPS 1.3800 2.2700 2.4700 1.8600 2.5800 2.4600 2.3800 -30.44%
  QoQ % -39.21% -8.10% 32.80% -27.91% 4.88% 3.36% -
  Horiz. % 57.98% 95.38% 103.78% 78.15% 108.40% 103.36% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,341,974
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 356.41 342.72 327.26 317.51 312.54 307.72 300.38 12.07%
  QoQ % 3.99% 4.72% 3.07% 1.59% 1.57% 2.44% -
  Horiz. % 118.65% 114.10% 108.95% 105.70% 104.05% 102.44% 100.00%
EPS -9.95 19.00 29.29 60.58 83.55 71.27 64.83 -
  QoQ % -152.37% -35.13% -51.65% -27.49% 17.23% 9.93% -
  Horiz. % -15.35% 29.31% 45.18% 93.44% 128.88% 109.93% 100.00%
DPS 102.00 142.00 142.00 52.00 40.00 0.00 0.00 -
  QoQ % -28.17% 0.00% 173.08% 30.00% 0.00% 0.00% -
  Horiz. % 255.00% 355.00% 355.00% 130.00% 100.00% - -
NAPS 1.3800 2.2700 2.4700 1.8600 2.5800 2.4600 2.3800 -30.44%
  QoQ % -39.21% -8.10% 32.80% -27.91% 4.88% 3.36% -
  Horiz. % 57.98% 95.38% 103.78% 78.15% 108.40% 103.36% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 1.7600 2.7300 2.6600 2.9700 3.1600 2.9900 3.9300 -
P/RPS 0.49 0.80 0.81 0.94 1.01 0.97 1.31 -48.06%
  QoQ % -38.75% -1.23% -13.83% -6.93% 4.12% -25.95% -
  Horiz. % 37.40% 61.07% 61.83% 71.76% 77.10% 74.05% 100.00%
P/EPS -17.70 14.37 9.08 4.90 3.78 4.20 6.06 -
  QoQ % -223.17% 58.26% 85.31% 29.63% -10.00% -30.69% -
  Horiz. % -292.08% 237.13% 149.83% 80.86% 62.38% 69.31% 100.00%
EY -5.65 6.96 11.01 20.40 26.44 23.84 16.50 -
  QoQ % -181.18% -36.78% -46.03% -22.84% 10.91% 44.48% -
  Horiz. % -34.24% 42.18% 66.73% 123.64% 160.24% 144.48% 100.00%
DY 57.95 52.01 53.38 17.51 12.66 0.00 0.00 -
  QoQ % 11.42% -2.57% 204.85% 38.31% 0.00% 0.00% -
  Horiz. % 457.74% 410.82% 421.64% 138.31% 100.00% - -
P/NAPS 1.28 1.20 1.08 1.60 1.22 1.22 1.65 -15.56%
  QoQ % 6.67% 11.11% -32.50% 31.15% 0.00% -26.06% -
  Horiz. % 77.58% 72.73% 65.45% 96.97% 73.94% 73.94% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 27/11/19 28/08/19 29/05/19 27/02/19 29/11/18 30/08/18 24/05/18 -
Price 1.7500 1.8000 2.6300 3.0400 2.9800 3.4400 3.2300 -
P/RPS 0.49 0.53 0.80 0.96 0.95 1.12 1.08 -40.93%
  QoQ % -7.55% -33.75% -16.67% 1.05% -15.18% 3.70% -
  Horiz. % 45.37% 49.07% 74.07% 88.89% 87.96% 103.70% 100.00%
P/EPS -17.60 9.47 8.98 5.02 3.57 4.83 4.98 -
  QoQ % -285.85% 5.46% 78.88% 40.62% -26.09% -3.01% -
  Horiz. % -353.41% 190.16% 180.32% 100.80% 71.69% 96.99% 100.00%
EY -5.68 10.55 11.14 19.93 28.04 20.72 20.07 -
  QoQ % -153.84% -5.30% -44.10% -28.92% 35.33% 3.24% -
  Horiz. % -28.30% 52.57% 55.51% 99.30% 139.71% 103.24% 100.00%
DY 58.29 78.89 53.99 17.11 13.42 0.00 0.00 -
  QoQ % -26.11% 46.12% 215.55% 27.50% 0.00% 0.00% -
  Horiz. % 434.35% 587.85% 402.31% 127.50% 100.00% - -
P/NAPS 1.27 0.79 1.06 1.63 1.16 1.40 1.36 -4.46%
  QoQ % 60.76% -25.47% -34.97% 40.52% -17.14% 2.94% -
  Horiz. % 93.38% 58.09% 77.94% 119.85% 85.29% 102.94% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

192  719  603  948 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.16-0.01 
 PHB 0.030.00 
 VIVOCOM 0.855-0.365 
 SAPNRG 0.115-0.005 
 PA 0.14-0.01 
 KANGER 0.185-0.01 
 KGROUP-WC 0.020.00 
 XDL 0.0750.00 
 XOX 0.11-0.005 
 ARMADA 0.2750.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS