Highlights

[AIRASIA] YoY Annualized Quarter Result on 2015-06-30 [#2]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 26-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     31.37%    YoY -     -22.59%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 10,357,612 9,209,810 6,646,742 5,243,300 5,226,704 5,094,082 4,699,918 14.07%
  YoY % 12.46% 38.56% 26.77% 0.32% 2.60% 8.39% -
  Horiz. % 220.38% 195.96% 141.42% 111.56% 111.21% 108.39% 100.00%
PBT 2,937,804 2,056,406 2,695,032 484,122 778,292 488,906 775,360 24.85%
  YoY % 42.86% -23.70% 456.68% -37.80% 59.19% -36.94% -
  Horiz. % 378.90% 265.22% 347.58% 62.44% 100.38% 63.06% 100.00%
Tax -127,448 -608,014 -255,998 300,594 235,454 -162,624 -124,226 0.43%
  YoY % 79.04% -137.51% -185.16% 27.67% 244.78% -30.91% -
  Horiz. % 102.59% 489.44% 206.07% -241.97% -189.54% 130.91% 100.00%
NP 2,810,356 1,448,392 2,439,034 784,716 1,013,746 326,282 651,134 27.59%
  YoY % 94.03% -40.62% 210.82% -22.59% 210.70% -49.89% -
  Horiz. % 431.61% 222.44% 374.58% 120.52% 155.69% 50.11% 100.00%
NP to SH 3,006,706 1,524,794 2,440,488 784,716 1,013,746 326,282 651,134 29.03%
  YoY % 97.19% -37.52% 211.00% -22.59% 210.70% -49.89% -
  Horiz. % 461.76% 234.18% 374.81% 120.52% 155.69% 50.11% 100.00%
Tax Rate 4.34 % 29.57 % 9.50 % -62.09 % -30.25 % 33.26 % 16.02 % -19.55%
  YoY % -85.32% 211.26% 115.30% -105.26% -190.95% 107.62% -
  Horiz. % 27.09% 184.58% 59.30% -387.58% -188.83% 207.62% 100.00%
Total Cost 7,547,256 7,761,418 4,207,708 4,458,584 4,212,958 4,767,800 4,048,784 10.93%
  YoY % -2.76% 84.46% -5.63% 5.83% -11.64% 17.76% -
  Horiz. % 186.41% 191.70% 103.93% 110.12% 104.05% 117.76% 100.00%
Net Worth 8,221,256 5,714,775 5,586,993 4,758,384 5,207,980 4,562,417 2,779,058 19.80%
  YoY % 43.86% 2.29% 17.41% -8.63% 14.15% 64.17% -
  Horiz. % 295.83% 205.64% 201.04% 171.22% 187.40% 164.17% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 8,221,256 5,714,775 5,586,993 4,758,384 5,207,980 4,562,417 2,779,058 19.80%
  YoY % 43.86% 2.29% 17.41% -8.63% 14.15% 64.17% -
  Horiz. % 295.83% 205.64% 201.04% 171.22% 187.40% 164.17% 100.00%
NOSH 3,341,974 3,341,974 2,779,598 2,782,680 2,785,016 2,765,101 2,779,058 3.12%
  YoY % 0.00% 20.23% -0.11% -0.08% 0.72% -0.50% -
  Horiz. % 120.26% 120.26% 100.02% 100.13% 100.21% 99.50% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 27.13 % 15.73 % 36.70 % 14.97 % 19.40 % 6.41 % 13.85 % 11.85%
  YoY % 72.47% -57.14% 145.16% -22.84% 202.65% -53.72% -
  Horiz. % 195.88% 113.57% 264.98% 108.09% 140.07% 46.28% 100.00%
ROE 36.57 % 26.68 % 43.68 % 16.49 % 19.47 % 7.15 % 23.43 % 7.70%
  YoY % 37.07% -38.92% 164.89% -15.31% 172.31% -69.48% -
  Horiz. % 156.08% 113.87% 186.43% 70.38% 83.10% 30.52% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 309.92 275.58 239.13 188.43 187.67 184.23 169.12 10.62%
  YoY % 12.46% 15.24% 26.91% 0.40% 1.87% 8.93% -
  Horiz. % 183.25% 162.95% 141.40% 111.42% 110.97% 108.93% 100.00%
EPS 90.00 45.60 87.80 28.20 36.40 11.80 23.40 25.16%
  YoY % 97.37% -48.06% 211.35% -22.53% 208.47% -49.57% -
  Horiz. % 384.62% 194.87% 375.21% 120.51% 155.56% 50.43% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 2.4600 1.7100 2.0100 1.7100 1.8700 1.6500 1.0000 16.18%
  YoY % 43.86% -14.93% 17.54% -8.56% 13.33% 65.00% -
  Horiz. % 246.00% 171.00% 201.00% 171.00% 187.00% 165.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,898,052
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 265.71 236.27 170.51 134.51 134.08 130.68 120.57 14.07%
  YoY % 12.46% 38.57% 26.76% 0.32% 2.60% 8.39% -
  Horiz. % 220.38% 195.96% 141.42% 111.56% 111.21% 108.39% 100.00%
EPS 77.13 39.12 62.61 20.13 26.01 8.37 16.70 29.03%
  YoY % 97.16% -37.52% 211.03% -22.61% 210.75% -49.88% -
  Horiz. % 461.86% 234.25% 374.91% 120.54% 155.75% 50.12% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 2.1091 1.4661 1.4333 1.2207 1.3360 1.1704 0.7129 19.81%
  YoY % 43.86% 2.29% 17.42% -8.63% 14.15% 64.17% -
  Horiz. % 295.85% 205.65% 201.05% 171.23% 187.40% 164.17% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 2.9900 3.2500 2.6000 1.5400 2.3000 3.1900 3.5700 -
P/RPS 0.96 1.18 1.09 0.82 1.23 1.73 2.11 -12.30%
  YoY % -18.64% 8.26% 32.93% -33.33% -28.90% -18.01% -
  Horiz. % 45.50% 55.92% 51.66% 38.86% 58.29% 81.99% 100.00%
P/EPS 3.32 7.12 2.96 5.46 6.32 27.03 15.24 -22.42%
  YoY % -53.37% 140.54% -45.79% -13.61% -76.62% 77.36% -
  Horiz. % 21.78% 46.72% 19.42% 35.83% 41.47% 177.36% 100.00%
EY 30.09 14.04 33.77 18.31 15.83 3.70 6.56 28.89%
  YoY % 114.32% -58.42% 84.43% 15.67% 327.84% -43.60% -
  Horiz. % 458.69% 214.02% 514.79% 279.12% 241.31% 56.40% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.22 1.90 1.29 0.90 1.23 1.93 3.57 -16.38%
  YoY % -35.79% 47.29% 43.33% -26.83% -36.27% -45.94% -
  Horiz. % 34.17% 53.22% 36.13% 25.21% 34.45% 54.06% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 30/08/18 29/08/17 29/08/16 26/08/15 20/08/14 21/08/13 28/08/12 -
Price 3.4400 3.3300 2.9900 0.7800 2.3800 2.9800 3.5500 -
P/RPS 1.11 1.21 1.25 0.41 1.27 1.62 2.10 -10.08%
  YoY % -8.26% -3.20% 204.88% -67.72% -21.60% -22.86% -
  Horiz. % 52.86% 57.62% 59.52% 19.52% 60.48% 77.14% 100.00%
P/EPS 3.82 7.30 3.41 2.77 6.54 25.25 15.15 -20.51%
  YoY % -47.67% 114.08% 23.10% -57.65% -74.10% 66.67% -
  Horiz. % 25.21% 48.18% 22.51% 18.28% 43.17% 166.67% 100.00%
EY 26.15 13.70 29.36 36.15 15.29 3.96 6.60 25.78%
  YoY % 90.88% -53.34% -18.78% 136.43% 286.11% -40.00% -
  Horiz. % 396.21% 207.58% 444.85% 547.73% 231.67% 60.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.40 1.95 1.49 0.46 1.27 1.81 3.55 -14.36%
  YoY % -28.21% 30.87% 223.91% -63.78% -29.83% -49.01% -
  Horiz. % 39.44% 54.93% 41.97% 12.96% 35.77% 50.99% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

394  382  545  965 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ATAIMS 0.495+0.055 
 FINTEC 0.01-0.005 
 BCMALL 0.0250.00 
 MLAB 0.03-0.005 
 HSI-CI2 0.33-0.01 
 SAPNRG 0.055+0.005 
 KANGER 0.020.00 
 NWP 0.275+0.03 
 XOX 0.030.00 
 AIRASIA-LR 0.005-0.005 
PARTNERS & BROKERS