Highlights

[AIRASIA] YoY Annual (Unaudited) 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 YoY -     20.76%
Quarter Report


View:


Show?  YoY % Horiz. %

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 - 3,711,820
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 335.30 285.68 261.59 184.44 169.66 145.91 137.72 15.98%
  YoY % 17.37% 9.21% 41.83% 8.71% 16.28% 5.95% -
  Horiz. % 243.46% 207.44% 189.94% 133.92% 123.19% 105.95% 100.00%
EPS -8.18 53.34 44.17 43.69 14.58 2.23 9.76 -
  YoY % -115.34% 20.76% 1.10% 199.66% 553.81% -77.15% -
  Horiz. % -83.81% 546.52% 452.56% 447.64% 149.39% 22.85% 100.00%
DPS 0.00 10.80 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 1.1975 1.6747 1.7197 1.7844 1.2020 1.2200 1.3477 -1.95%
  YoY % -28.49% -2.62% -3.63% 48.45% -1.48% -9.48% -
  Horiz. % 88.86% 124.26% 127.60% 132.40% 89.19% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

597  478  531 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.08-0.005 
 PARKSON 0.195+0.005 
 AIMFLEX 0.27-0.045 
 SEALINK 0.205+0.025 
 EAH 0.035-0.005 
 DNEX-WD 0.29-0.02 
 DNEX 0.615-0.05 
 KANGER 0.105-0.005 
 BORNOIL 0.04+0.005 
 RGTECH 0.365-0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS