[AIRASIA] YoY Annual (Unaudited) Result on 2016-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annual (Unaudited) Result 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 12,445,628 10,603,755 9,709,721 6,846,085 6,297,658 5,415,744 5,111,822 15.98% YoY % 17.37% 9.21% 41.83% 8.71% 16.28% 5.95% - Horiz. % 243.47% 207.44% 189.95% 133.93% 123.20% 105.95% 100.00%
PBT -549,755 1,364,710 2,087,778 1,704,691 215,150 22,701 361,235 - YoY % -140.28% -34.63% 22.47% 692.33% 847.76% -93.72% - Horiz. % -152.19% 377.79% 577.96% 471.91% 59.56% 6.28% 100.00%
Tax 263,792 346,695 -495,774 -86,133 326,130 60,135 889 158.15% YoY % -23.91% 169.93% -475.59% -126.41% 442.33% 6,664.34% - Horiz. % 29,672.89% 38,998.31% -55,767.60% -9,688.75% 36,685.04% 6,764.34% 100.00%
NP -285,963 1,711,405 1,592,004 1,618,558 541,280 82,836 362,124 - YoY % -116.71% 7.50% -1.64% 199.02% 553.44% -77.12% - Horiz. % -78.97% 472.60% 439.63% 446.96% 149.47% 22.88% 100.00%
NP to SH -303,722 1,979,972 1,639,649 1,621,659 541,194 82,836 362,124 - YoY % -115.34% 20.76% 1.11% 199.64% 553.33% -77.12% - Horiz. % -83.87% 546.77% 452.79% 447.82% 149.45% 22.88% 100.00%
Tax Rate - % -25.40 % 23.75 % 5.05 % -151.58 % -264.90 % -0.25 % - YoY % 0.00% -206.95% 370.30% 103.33% 42.78% -105,860.00% - Horiz. % 0.00% 10,160.00% -9,500.00% -2,020.00% 60,632.00% 105,960.00% 100.00%
Total Cost 12,731,591 8,892,350 8,117,717 5,227,527 5,756,378 5,332,908 4,749,698 17.85% YoY % 43.17% 9.54% 55.29% -9.19% 7.94% 12.28% - Horiz. % 268.05% 187.22% 170.91% 110.06% 121.19% 112.28% 100.00%
Net Worth 4,444,825 6,216,071 6,383,170 6,623,478 4,461,542 4,528,367 5,002,502 -1.95% YoY % -28.49% -2.62% -3.63% 48.46% -1.48% -9.48% - Horiz. % 88.85% 124.26% 127.60% 132.40% 89.19% 90.52% 100.00%
Dividend 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - 401,036 - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 20.25 % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
Equity 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 4,444,825 6,216,071 6,383,170 6,623,478 4,461,542 4,528,367 5,002,502 -1.95% YoY % -28.49% -2.62% -3.63% 48.46% -1.48% -9.48% - Horiz. % 88.85% 124.26% 127.60% 132.40% 89.19% 90.52% 100.00%
NOSH 3,341,974 3,341,974 3,341,974 2,782,974 2,788,463 2,761,200 2,779,167 3.12% YoY % 0.00% 0.00% 20.09% -0.20% 0.99% -0.65% - Horiz. % 120.25% 120.25% 120.25% 100.14% 100.33% 99.35% 100.00%
Ratio Analysis 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin -2.30 % 16.14 % 16.40 % 23.64 % 8.59 % 1.53 % 7.08 % - YoY % -114.25% -1.59% -30.63% 175.20% 461.44% -78.39% - Horiz. % -32.49% 227.97% 231.64% 333.90% 121.33% 21.61% 100.00%
ROE -6.83 % 31.85 % 25.69 % 24.48 % 12.13 % 1.83 % 7.24 % - YoY % -121.44% 23.98% 4.94% 101.81% 562.84% -74.72% - Horiz. % -94.34% 439.92% 354.83% 338.12% 167.54% 25.28% 100.00%
Per Share 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 372.40 317.29 290.54 246.00 225.85 196.14 183.93 12.47% YoY % 17.37% 9.21% 18.11% 8.92% 15.15% 6.64% - Horiz. % 202.47% 172.51% 157.96% 133.75% 122.79% 106.64% 100.00%
EPS -9.10 59.20 49.10 58.30 19.40 3.00 13.00 - YoY % -115.37% 20.57% -15.78% 200.52% 546.67% -76.92% - Horiz. % -70.00% 455.38% 377.69% 448.46% 149.23% 23.08% 100.00%
DPS 0.00 12.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
NAPS 1.3300 1.8600 1.9100 2.3800 1.6000 1.6400 1.8000 -4.92% YoY % -28.49% -2.62% -19.75% 48.75% -2.44% -8.89% - Horiz. % 73.89% 103.33% 106.11% 132.22% 88.89% 91.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,341,974 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 372.40 317.29 290.54 204.85 188.44 162.05 152.96 15.98% YoY % 17.37% 9.21% 41.83% 8.71% 16.29% 5.94% - Horiz. % 243.46% 207.43% 189.95% 133.92% 123.20% 105.94% 100.00%
EPS -9.10 59.20 49.10 48.52 16.19 2.48 10.84 - YoY % -115.37% 20.57% 1.20% 199.69% 552.82% -77.12% - Horiz. % -83.95% 546.13% 452.95% 447.60% 149.35% 22.88% 100.00%
DPS 0.00 12.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
NAPS 1.3300 1.8600 1.9100 1.9819 1.3350 1.3550 1.4969 -1.95% YoY % -28.49% -2.62% -3.63% 48.46% -1.48% -9.48% - Horiz. % 88.85% 124.26% 127.60% 132.40% 89.18% 90.52% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 1.7000 2.9700 3.3500 2.2900 1.2900 2.7200 2.2000 -
P/RPS 0.46 0.94 1.15 0.93 0.57 1.39 1.20 -14.76% YoY % -51.06% -18.26% 23.66% 63.16% -58.99% 15.83% - Horiz. % 38.33% 78.33% 95.83% 77.50% 47.50% 115.83% 100.00%
P/EPS -18.71 5.01 6.83 3.93 6.65 90.67 16.88 - YoY % -473.45% -26.65% 73.79% -40.90% -92.67% 437.14% - Horiz. % -110.84% 29.68% 40.46% 23.28% 39.40% 537.14% 100.00%
EY -5.35 19.95 14.65 25.45 15.05 1.10 5.92 - YoY % -126.82% 36.18% -42.44% 69.10% 1,268.18% -81.42% - Horiz. % -90.37% 336.99% 247.47% 429.90% 254.22% 18.58% 100.00%
DY 0.00 4.04 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
P/NAPS 1.28 1.60 1.75 0.96 0.81 1.66 1.22 0.80% YoY % -20.00% -8.57% 82.29% 18.52% -51.20% 36.07% - Horiz. % 104.92% 131.15% 143.44% 78.69% 66.39% 136.07% 100.00%
Price Multiplier on Announcement Date 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 27/02/20 27/02/19 27/02/18 23/02/17 26/02/16 26/02/15 26/02/14 -
Price 1.1100 3.0400 4.4600 2.7600 1.3900 2.7000 2.3800 -
P/RPS 0.30 0.96 1.54 1.12 0.62 1.38 1.29 -21.57% YoY % -68.75% -37.66% 37.50% 80.65% -55.07% 6.98% - Horiz. % 23.26% 74.42% 119.38% 86.82% 48.06% 106.98% 100.00%
P/EPS -12.21 5.13 9.09 4.74 7.16 90.00 18.27 - YoY % -338.01% -43.56% 91.77% -33.80% -92.04% 392.61% - Horiz. % -66.83% 28.08% 49.75% 25.94% 39.19% 492.61% 100.00%
EY -8.19 19.49 11.00 21.11 13.96 1.11 5.47 - YoY % -142.02% 77.18% -47.89% 51.22% 1,157.66% -79.71% - Horiz. % -149.73% 356.31% 201.10% 385.92% 255.21% 20.29% 100.00%
DY 0.00 3.95 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.83 1.63 2.34 1.16 0.87 1.65 1.32 -7.44% YoY % -49.08% -30.34% 101.72% 33.33% -47.27% 25.00% - Horiz. % 62.88% 123.48% 177.27% 87.88% 65.91% 125.00% 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.
Comment
AirAsia_Bursa Announcement - Q42016_23Feb17_Final.pdf 
