Highlights

[AIRASIA] QoQ TTM Result on 2014-03-31 [#1]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 20-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     9.51%    YoY -     -44.09%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 5,408,537 5,206,983 5,170,284 5,105,624 5,103,972 5,185,962 5,143,172 3.40%
  QoQ % 3.87% 0.71% 1.27% 0.03% -1.58% 0.83% -
  Horiz. % 105.16% 101.24% 100.53% 99.27% 99.24% 100.83% 100.00%
PBT 23,626 512,282 510,927 368,222 366,230 582,514 816,506 -90.51%
  QoQ % -95.39% 0.27% 38.76% 0.54% -37.13% -28.66% -
  Horiz. % 2.89% 62.74% 62.57% 45.10% 44.85% 71.34% 100.00%
Tax 60,136 168,490 199,930 33,828 894 -80,480 -192,144 -
  QoQ % -64.31% -15.73% 491.02% 3,683.89% 101.11% 58.11% -
  Horiz. % -31.30% -87.69% -104.05% -17.61% -0.47% 41.89% 100.00%
NP 83,762 680,772 710,857 402,050 367,124 502,034 624,362 -73.70%
  QoQ % -87.70% -4.23% 76.81% 9.51% -26.87% -19.59% -
  Horiz. % 13.42% 109.03% 113.85% 64.39% 58.80% 80.41% 100.00%
NP to SH 83,762 680,772 710,857 402,050 367,124 502,034 624,362 -73.70%
  QoQ % -87.70% -4.23% 76.81% 9.51% -26.87% -19.59% -
  Horiz. % 13.42% 109.03% 113.85% 64.39% 58.80% 80.41% 100.00%
Tax Rate -254.53 % -32.89 % -39.13 % -9.19 % -0.24 % 13.82 % 23.53 % -
  QoQ % -673.88% 15.95% -325.79% -3,729.17% -101.74% -41.27% -
  Horiz. % -1,081.73% -139.78% -166.30% -39.06% -1.02% 58.73% 100.00%
Total Cost 5,324,775 4,526,211 4,459,427 4,703,574 4,736,848 4,683,928 4,518,810 11.53%
  QoQ % 17.64% 1.50% -5.19% -0.70% 1.13% 3.65% -
  Horiz. % 117.84% 100.16% 98.69% 104.09% 104.83% 103.65% 100.00%
Net Worth 4,563,342 5,019,209 5,201,362 5,057,827 2,788,147 4,749,129 4,584,485 -0.31%
  QoQ % -9.08% -3.50% 2.84% 81.40% -41.29% 3.59% -
  Horiz. % 99.54% 109.48% 113.46% 110.32% 60.82% 103.59% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 0 0 0 0 0 500,927 500,927 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% 100.00%
Div Payout % - % - % - % - % - % 99.78 % 80.23 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 24.37% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 124.37% 100.00%
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 4,563,342 5,019,209 5,201,362 5,057,827 2,788,147 4,749,129 4,584,485 -0.31%
  QoQ % -9.08% -3.50% 2.84% 81.40% -41.29% 3.59% -
  Horiz. % 99.54% 109.48% 113.46% 110.32% 60.82% 103.59% 100.00%
NOSH 2,782,526 2,698,499 2,781,477 2,794,380 2,788,147 2,729,384 2,778,476 0.10%
  QoQ % 3.11% -2.98% -0.46% 0.22% 2.15% -1.77% -
  Horiz. % 100.15% 97.12% 100.11% 100.57% 100.35% 98.23% 100.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 1.55 % 13.07 % 13.75 % 7.87 % 7.19 % 9.68 % 12.14 % -74.55%
  QoQ % -88.14% -4.95% 74.71% 9.46% -25.72% -20.26% -
  Horiz. % 12.77% 107.66% 113.26% 64.83% 59.23% 79.74% 100.00%
ROE 1.84 % 13.56 % 13.67 % 7.95 % 13.17 % 10.57 % 13.62 % -73.58%
  QoQ % -86.43% -0.80% 71.95% -39.64% 24.60% -22.39% -
  Horiz. % 13.51% 99.56% 100.37% 58.37% 96.70% 77.61% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 194.38 192.96 185.88 182.71 183.06 190.00 185.11 3.30%
  QoQ % 0.74% 3.81% 1.73% -0.19% -3.65% 2.64% -
  Horiz. % 105.01% 104.24% 100.42% 98.70% 98.89% 102.64% 100.00%
EPS 3.01 25.23 25.56 14.39 13.17 18.39 22.47 -73.72%
  QoQ % -88.07% -1.29% 77.62% 9.26% -28.38% -18.16% -
  Horiz. % 13.40% 112.28% 113.75% 64.04% 58.61% 81.84% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 18.00 18.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% 100.00%
NAPS 1.6400 1.8600 1.8700 1.8100 1.0000 1.7400 1.6500 -0.40%
  QoQ % -11.83% -0.53% 3.31% 81.00% -42.53% 5.45% -
  Horiz. % 99.39% 112.73% 113.33% 109.70% 60.61% 105.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,341,974
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 161.84 155.81 154.71 152.77 152.72 155.18 153.90 3.40%
  QoQ % 3.87% 0.71% 1.27% 0.03% -1.59% 0.83% -
  Horiz. % 105.16% 101.24% 100.53% 99.27% 99.23% 100.83% 100.00%
EPS 2.51 20.37 21.27 12.03 10.99 15.02 18.68 -73.67%
  QoQ % -87.68% -4.23% 76.81% 9.46% -26.83% -19.59% -
  Horiz. % 13.44% 109.05% 113.87% 64.40% 58.83% 80.41% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 14.99 14.99 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% 100.00%
NAPS 1.3655 1.5019 1.5564 1.5134 0.8343 1.4211 1.3718 -0.31%
  QoQ % -9.08% -3.50% 2.84% 81.40% -41.29% 3.59% -
  Horiz. % 99.54% 109.48% 113.46% 110.32% 60.82% 103.59% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 2.7200 2.5300 2.3000 2.5500 2.2000 2.5600 3.1900 -
P/RPS 1.40 1.31 1.24 1.40 1.20 1.35 1.72 -12.79%
  QoQ % 6.87% 5.65% -11.43% 16.67% -11.11% -21.51% -
  Horiz. % 81.40% 76.16% 72.09% 81.40% 69.77% 78.49% 100.00%
P/EPS 90.36 10.03 9.00 17.72 16.71 13.92 14.20 242.24%
  QoQ % 800.90% 11.44% -49.21% 6.04% 20.04% -1.97% -
  Horiz. % 636.34% 70.63% 63.38% 124.79% 117.68% 98.03% 100.00%
EY 1.11 9.97 11.11 5.64 5.99 7.19 7.04 -70.72%
  QoQ % -88.87% -10.26% 96.99% -5.84% -16.69% 2.13% -
  Horiz. % 15.77% 141.62% 157.81% 80.11% 85.09% 102.13% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 7.03 5.64 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 24.65% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 124.65% 100.00%
P/NAPS 1.66 1.36 1.23 1.41 2.20 1.47 1.93 -9.53%
  QoQ % 22.06% 10.57% -12.77% -35.91% 49.66% -23.83% -
  Horiz. % 86.01% 70.47% 63.73% 73.06% 113.99% 76.17% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 19/11/14 20/08/14 20/05/14 26/02/14 20/11/13 21/08/13 -
Price 2.7000 2.4600 2.3800 2.3300 2.3800 2.5100 2.9800 -
P/RPS 1.39 1.27 1.28 1.28 1.30 1.32 1.61 -9.31%
  QoQ % 9.45% -0.78% 0.00% -1.54% -1.52% -18.01% -
  Horiz. % 86.34% 78.88% 79.50% 79.50% 80.75% 81.99% 100.00%
P/EPS 89.69 9.75 9.31 16.19 18.08 13.65 13.26 256.41%
  QoQ % 819.90% 4.73% -42.50% -10.45% 32.45% 2.94% -
  Horiz. % 676.40% 73.53% 70.21% 122.10% 136.35% 102.94% 100.00%
EY 1.11 10.26 10.74 6.18 5.53 7.33 7.54 -72.02%
  QoQ % -89.18% -4.47% 73.79% 11.75% -24.56% -2.79% -
  Horiz. % 14.72% 136.07% 142.44% 81.96% 73.34% 97.21% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 7.17 6.04 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 18.71% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 118.71% 100.00%
P/NAPS 1.65 1.32 1.27 1.29 2.38 1.44 1.81 -5.97%
  QoQ % 25.00% 3.94% -1.55% -45.80% 65.28% -20.44% -
  Horiz. % 91.16% 72.93% 70.17% 71.27% 131.49% 79.56% 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.
 


 

321  363  483  1102 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.025+0.01 
 SANICHI 0.04-0.01 
 JAKS 1.27-0.03 
 TDM 0.3050.00 
 FPGROUP 0.70+0.06 
 DGB-WB 0.01-0.005 
 SAPNRG 0.26-0.005 
 ARMADA 0.49+0.03 
 HSI-H8F 0.245+0.015 
 DGB 0.15+0.01 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers