Highlights

[AIRASIA] YoY Annualized Quarter Result on 2019-06-30 [#2]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 28-Aug-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Jun-2019  [#2]
Profit Trend QoQ -     -42.66%    YoY -     -92.67%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 4,861,448 12,040,274 10,357,612 9,209,810 6,646,742 5,243,300 5,226,704 -1.20%
  YoY % -59.62% 16.25% 12.46% 38.56% 26.77% 0.32% -
  Horiz. % 93.01% 230.36% 198.17% 176.21% 127.17% 100.32% 100.00%
PBT -4,358,518 16,342 2,937,804 2,056,406 2,695,032 484,122 778,292 -
  YoY % -26,770.65% -99.44% 42.86% -23.70% 456.68% -37.80% -
  Horiz. % -560.01% 2.10% 377.47% 264.22% 346.28% 62.20% 100.00%
Tax 132,942 273,220 -127,448 -608,014 -255,998 300,594 235,454 -9.08%
  YoY % -51.34% 314.38% 79.04% -137.51% -185.16% 27.67% -
  Horiz. % 56.46% 116.04% -54.13% -258.23% -108.73% 127.67% 100.00%
NP -4,225,576 289,562 2,810,356 1,448,392 2,439,034 784,716 1,013,746 -
  YoY % -1,559.30% -89.70% 94.03% -40.62% 210.82% -22.59% -
  Horiz. % -416.83% 28.56% 277.22% 142.88% 240.60% 77.41% 100.00%
NP to SH -3,593,468 220,402 3,006,706 1,524,794 2,440,488 784,716 1,013,746 -
  YoY % -1,730.42% -92.67% 97.19% -37.52% 211.00% -22.59% -
  Horiz. % -354.47% 21.74% 296.59% 150.41% 240.74% 77.41% 100.00%
Tax Rate - % -1,671.89 % 4.34 % 29.57 % 9.50 % -62.09 % -30.25 % -
  YoY % 0.00% -38,622.81% -85.32% 211.26% 115.30% -105.26% -
  Horiz. % 0.00% 5,526.91% -14.35% -97.75% -31.40% 205.26% 100.00%
Total Cost 9,087,024 11,750,712 7,547,256 7,761,418 4,207,708 4,458,584 4,212,958 13.65%
  YoY % -22.67% 55.70% -2.76% 84.46% -5.63% 5.83% -
  Horiz. % 215.69% 278.92% 179.14% 184.23% 99.88% 105.83% 100.00%
Net Worth 2,038,604 7,586,281 8,221,256 5,714,775 5,586,993 4,758,384 5,207,980 -14.46%
  YoY % -73.13% -7.72% 43.86% 2.29% 17.41% -8.63% -
  Horiz. % 39.14% 145.67% 157.86% 109.73% 107.28% 91.37% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 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
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 2,038,604 7,586,281 8,221,256 5,714,775 5,586,993 4,758,384 5,207,980 -14.46%
  YoY % -73.13% -7.72% 43.86% 2.29% 17.41% -8.63% -
  Horiz. % 39.14% 145.67% 157.86% 109.73% 107.28% 91.37% 100.00%
NOSH 3,341,974 3,341,974 3,341,974 3,341,974 2,779,598 2,782,680 2,785,016 3.08%
  YoY % 0.00% 0.00% 0.00% 20.23% -0.11% -0.08% -
  Horiz. % 120.00% 120.00% 120.00% 120.00% 99.81% 99.92% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -86.92 % 2.40 % 27.13 % 15.73 % 36.70 % 14.97 % 19.40 % -
  YoY % -3,721.67% -91.15% 72.47% -57.14% 145.16% -22.84% -
  Horiz. % -448.04% 12.37% 139.85% 81.08% 189.18% 77.16% 100.00%
ROE -176.27 % 2.91 % 36.57 % 26.68 % 43.68 % 16.49 % 19.47 % -
  YoY % -6,157.39% -92.04% 37.07% -38.92% 164.89% -15.31% -
  Horiz. % -905.34% 14.95% 187.83% 137.03% 224.35% 84.69% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 145.47 360.27 309.92 275.58 239.13 188.43 187.67 -4.15%
  YoY % -59.62% 16.25% 12.46% 15.24% 26.91% 0.40% -
  Horiz. % 77.51% 191.97% 165.14% 146.84% 127.42% 100.40% 100.00%
EPS -107.60 6.60 90.00 45.60 87.80 28.20 36.40 -
  YoY % -1,730.30% -92.67% 97.37% -48.06% 211.35% -22.53% -
  Horiz. % -295.60% 18.13% 247.25% 125.27% 241.21% 77.47% 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 0.6100 2.2700 2.4600 1.7100 2.0100 1.7100 1.8700 -17.02%
  YoY % -73.13% -7.72% 43.86% -14.93% 17.54% -8.56% -
  Horiz. % 32.62% 121.39% 131.55% 91.44% 107.49% 91.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,341,974
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 145.47 360.27 309.92 275.58 198.89 156.89 156.40 -1.20%
  YoY % -59.62% 16.25% 12.46% 38.56% 26.77% 0.31% -
  Horiz. % 93.01% 230.35% 198.16% 176.20% 127.17% 100.31% 100.00%
EPS -107.60 6.60 90.00 45.63 73.03 23.48 30.33 -
  YoY % -1,730.30% -92.67% 97.24% -37.52% 211.03% -22.58% -
  Horiz. % -354.76% 21.76% 296.74% 150.45% 240.78% 77.42% 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 0.6100 2.2700 2.4600 1.7100 1.6718 1.4238 1.5584 -14.46%
  YoY % -73.13% -7.72% 43.86% 2.28% 17.42% -8.64% -
  Horiz. % 39.14% 145.66% 157.85% 109.73% 107.28% 91.36% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.8750 2.7300 2.9900 3.2500 2.6000 1.5400 2.3000 -
P/RPS 0.60 0.76 0.96 1.18 1.09 0.82 1.23 -11.27%
  YoY % -21.05% -20.83% -18.64% 8.26% 32.93% -33.33% -
  Horiz. % 48.78% 61.79% 78.05% 95.93% 88.62% 66.67% 100.00%
P/EPS -0.81 41.40 3.32 7.12 2.96 5.46 6.32 -
  YoY % -101.96% 1,146.99% -53.37% 140.54% -45.79% -13.61% -
  Horiz. % -12.82% 655.06% 52.53% 112.66% 46.84% 86.39% 100.00%
EY -122.89 2.42 30.09 14.04 33.77 18.31 15.83 -
  YoY % -5,178.10% -91.96% 114.32% -58.42% 84.43% 15.67% -
  Horiz. % -776.31% 15.29% 190.08% 88.69% 213.33% 115.67% 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 1.43 1.20 1.22 1.90 1.29 0.90 1.23 2.54%
  YoY % 19.17% -1.64% -35.79% 47.29% 43.33% -26.83% -
  Horiz. % 116.26% 97.56% 99.19% 154.47% 104.88% 73.17% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 25/08/20 28/08/19 30/08/18 29/08/17 29/08/16 26/08/15 20/08/14 -
Price 0.7050 1.8000 3.4400 3.3300 2.9900 0.7800 2.3800 -
P/RPS 0.48 0.50 1.11 1.21 1.25 0.41 1.27 -14.96%
  YoY % -4.00% -54.95% -8.26% -3.20% 204.88% -67.72% -
  Horiz. % 37.80% 39.37% 87.40% 95.28% 98.43% 32.28% 100.00%
P/EPS -0.66 27.29 3.82 7.30 3.41 2.77 6.54 -
  YoY % -102.42% 614.40% -47.67% 114.08% 23.10% -57.65% -
  Horiz. % -10.09% 417.28% 58.41% 111.62% 52.14% 42.35% 100.00%
EY -152.52 3.66 26.15 13.70 29.36 36.15 15.29 -
  YoY % -4,267.21% -86.00% 90.88% -53.34% -18.78% 136.43% -
  Horiz. % -997.51% 23.94% 171.03% 89.60% 192.02% 236.43% 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 1.16 0.79 1.40 1.95 1.49 0.46 1.27 -1.50%
  YoY % 46.84% -43.57% -28.21% 30.87% 223.91% -63.78% -
  Horiz. % 91.34% 62.20% 110.24% 153.54% 117.32% 36.22% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

241  924  499  511 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.155-0.015 
 PHB 0.030.00 
 SAPNRG 0.115-0.005 
 VIVOCOM 0.855-0.365 
 KANGER 0.18-0.015 
 PA 0.145-0.005 
 MTRONIC 0.105-0.01 
 KGROUP-WC 0.020.00 
 XDL 0.07-0.005 
 ARMADA 0.27-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. AN OVERLOOKED FOOD STOCK, TRADING AT 62% DISCOUNT TO NTA !!!! Bursa Master
2. AT (0072) glove factory real? Have a look... Rubber Glove companies till year 2023
3. $$$ MTAG - Investing in UK’s richest man $$$ Buy and hold long-term
4. Supermax is the best performer - Koon Yew Yin Koon Yew Yin's Blog
5. TOPGLOV, please update shareholders on the Klang Factory Covid-19 outbreak. 1500 cases? How it impact the factory? gloveharicut
6. TOPGLOVE plants in Meru to be temporarily closed. CIMB says No changes to FY21-23F EPS. Maintain BUY RM10.00 gloveharicut
7. TOPGLOV (7113) - Update on Share Buyback and EPF Movement, what is their average buying price from September till November? Bursa Malaysia Free Trading Education
8. Salcon (8567) & AT (0072) Rubber Glove companies till year 2023
PARTNERS & BROKERS