Highlights

[AIRASIA] QoQ TTM Result on 2016-03-31 [#1]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 26-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     134.72%    YoY -     1,259.26%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 6,946,289 7,177,288 7,006,283 6,707,552 6,305,089 5,615,514 5,416,835 17.94%
  QoQ % -3.22% 2.44% 4.45% 6.38% 12.28% 3.67% -
  Horiz. % 128.24% 132.50% 129.34% 123.83% 116.40% 103.67% 100.00%
PBT 2,170,044 2,255,361 1,319,995 1,114,946 214,874 -611,625 -123,458 -
  QoQ % -3.78% 70.86% 18.39% 418.88% 135.13% -395.41% -
  Horiz. % -1,757.72% -1,826.82% -1,069.19% -903.10% -174.05% 495.41% 100.00%
Tax -134,022 -129,870 47,295 153,489 325,950 169,742 92,704 -
  QoQ % -3.20% -374.60% -69.19% -52.91% 92.03% 83.10% -
  Horiz. % -144.57% -140.09% 51.02% 165.57% 351.60% 183.10% 100.00%
NP 2,036,022 2,125,491 1,367,290 1,268,435 540,824 -441,883 -30,754 -
  QoQ % -4.21% 55.45% 7.79% 134.54% 222.39% -1,336.83% -
  Horiz. % -6,620.35% -6,911.27% -4,445.89% -4,124.46% -1,758.55% 1,436.83% 100.00%
NP to SH 2,039,123 2,127,916 1,368,290 1,269,200 540,738 -441,883 -30,754 -
  QoQ % -4.17% 55.52% 7.81% 134.72% 222.37% -1,336.83% -
  Horiz. % -6,630.43% -6,919.15% -4,449.14% -4,126.94% -1,758.27% 1,436.83% 100.00%
Tax Rate 6.18 % 5.76 % -3.58 % -13.77 % -151.69 % - % - % -
  QoQ % 7.29% 260.89% 74.00% 90.92% 0.00% 0.00% -
  Horiz. % -4.07% -3.80% 2.36% 9.08% 100.00% - -
Total Cost 4,910,267 5,051,797 5,638,993 5,439,117 5,764,265 6,057,397 5,447,589 -6.66%
  QoQ % -2.80% -10.41% 3.67% -5.64% -4.84% 11.19% -
  Horiz. % 90.14% 92.73% 103.51% 99.84% 105.81% 111.19% 100.00%
Net Worth 6,623,478 5,963,253 5,590,692 5,015,959 4,455,863 3,807,211 4,776,737 24.22%
  QoQ % 11.07% 6.66% 11.46% 12.57% 17.04% -20.30% -
  Horiz. % 138.66% 124.84% 117.04% 105.01% 93.28% 79.70% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 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
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 6,623,478 5,963,253 5,590,692 5,015,959 4,455,863 3,807,211 4,776,737 24.22%
  QoQ % 11.07% 6.66% 11.46% 12.57% 17.04% -20.30% -
  Horiz. % 138.66% 124.84% 117.04% 105.01% 93.28% 79.70% 100.00%
NOSH 2,782,974 2,786,566 2,781,438 2,786,644 2,784,914 2,778,986 2,793,413 -0.25%
  QoQ % -0.13% 0.18% -0.19% 0.06% 0.21% -0.52% -
  Horiz. % 99.63% 99.75% 99.57% 99.76% 99.70% 99.48% 100.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 29.31 % 29.61 % 19.52 % 18.91 % 8.58 % -7.87 % -0.57 % -
  QoQ % -1.01% 51.69% 3.23% 120.40% 209.02% -1,280.70% -
  Horiz. % -5,142.10% -5,194.74% -3,424.56% -3,317.54% -1,505.26% 1,380.70% 100.00%
ROE 30.79 % 35.68 % 24.47 % 25.30 % 12.14 % -11.61 % -0.64 % -
  QoQ % -13.71% 45.81% -3.28% 108.40% 204.57% -1,714.06% -
  Horiz. % -4,810.94% -5,575.00% -3,823.44% -3,953.12% -1,896.88% 1,814.06% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 249.60 257.57 251.89 240.70 226.40 202.07 193.91 18.24%
  QoQ % -3.09% 2.25% 4.65% 6.32% 12.04% 4.21% -
  Horiz. % 128.72% 132.83% 129.90% 124.13% 116.76% 104.21% 100.00%
EPS 73.27 76.36 49.19 45.55 19.42 -15.90 -1.10 -
  QoQ % -4.05% 55.23% 7.99% 134.55% 222.14% -1,345.45% -
  Horiz. % -6,660.91% -6,941.82% -4,471.82% -4,140.91% -1,765.45% 1,445.45% 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 2.3800 2.1400 2.0100 1.8000 1.6000 1.3700 1.7100 24.53%
  QoQ % 11.21% 6.47% 11.67% 12.50% 16.79% -19.88% -
  Horiz. % 139.18% 125.15% 117.54% 105.26% 93.57% 80.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,341,974
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 207.85 214.76 209.65 200.71 188.66 168.03 162.08 17.95%
  QoQ % -3.22% 2.44% 4.45% 6.39% 12.28% 3.67% -
  Horiz. % 128.24% 132.50% 129.35% 123.83% 116.40% 103.67% 100.00%
EPS 61.02 63.67 40.94 37.98 16.18 -13.22 -0.92 -
  QoQ % -4.16% 55.52% 7.79% 134.73% 222.39% -1,336.96% -
  Horiz. % -6,632.61% -6,920.65% -4,450.00% -4,128.26% -1,758.70% 1,436.96% 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 1.9819 1.7844 1.6729 1.5009 1.3333 1.1392 1.4293 24.22%
  QoQ % 11.07% 6.67% 11.46% 12.57% 17.04% -20.30% -
  Horiz. % 138.66% 124.84% 117.04% 105.01% 93.28% 79.70% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 2.2900 2.7900 2.6000 1.8300 1.2900 1.2800 1.5400 -
P/RPS 0.92 1.08 1.03 0.76 0.57 0.63 0.79 10.64%
  QoQ % -14.81% 4.85% 35.53% 33.33% -9.52% -20.25% -
  Horiz. % 116.46% 136.71% 130.38% 96.20% 72.15% 79.75% 100.00%
P/EPS 3.13 3.65 5.29 4.02 6.64 -8.05 -139.88 -
  QoQ % -14.25% -31.00% 31.59% -39.46% 182.48% 94.25% -
  Horiz. % -2.24% -2.61% -3.78% -2.87% -4.75% 5.75% 100.00%
EY 32.00 27.37 18.92 24.89 15.05 -12.42 -0.71 -
  QoQ % 16.92% 44.66% -23.99% 65.38% 221.18% -1,649.30% -
  Horiz. % -4,507.04% -3,854.93% -2,664.79% -3,505.63% -2,119.72% 1,749.30% 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 0.96 1.30 1.29 1.02 0.81 0.93 0.90 4.38%
  QoQ % -26.15% 0.78% 26.47% 25.93% -12.90% 3.33% -
  Horiz. % 106.67% 144.44% 143.33% 113.33% 90.00% 103.33% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 23/02/17 24/11/16 29/08/16 26/05/16 26/02/16 27/11/15 26/08/15 -
Price 2.7600 2.7100 2.9900 2.1200 1.3900 1.3300 0.7800 -
P/RPS 1.11 1.05 1.19 0.88 0.61 0.66 0.40 96.86%
  QoQ % 5.71% -11.76% 35.23% 44.26% -7.58% 65.00% -
  Horiz. % 277.50% 262.50% 297.50% 220.00% 152.50% 165.00% 100.00%
P/EPS 3.77 3.55 6.08 4.65 7.16 -8.36 -70.85 -
  QoQ % 6.20% -41.61% 30.75% -35.06% 185.65% 88.20% -
  Horiz. % -5.32% -5.01% -8.58% -6.56% -10.11% 11.80% 100.00%
EY 26.55 28.18 16.45 21.48 13.97 -11.96 -1.41 -
  QoQ % -5.78% 71.31% -23.42% 53.76% 216.81% -748.23% -
  Horiz. % -1,882.98% -1,998.58% -1,166.67% -1,523.40% -990.78% 848.23% 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 1.16 1.27 1.49 1.18 0.87 0.97 0.46 84.75%
  QoQ % -8.66% -14.77% 26.27% 35.63% -10.31% 110.87% -
  Horiz. % 252.17% 276.09% 323.91% 256.52% 189.13% 210.87% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers