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
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 12,040,274 10,357,612 9,209,810 6,646,742 5,243,300 5,226,704 5,094,082 15.41%
  YoY % 16.25% 12.46% 38.56% 26.77% 0.32% 2.60% -
  Horiz. % 236.36% 203.33% 180.79% 130.48% 102.93% 102.60% 100.00%
PBT 16,342 2,937,804 2,056,406 2,695,032 484,122 778,292 488,906 -43.23%
  YoY % -99.44% 42.86% -23.70% 456.68% -37.80% 59.19% -
  Horiz. % 3.34% 600.89% 420.61% 551.24% 99.02% 159.19% 100.00%
Tax 273,220 -127,448 -608,014 -255,998 300,594 235,454 -162,624 -
  YoY % 314.38% 79.04% -137.51% -185.16% 27.67% 244.78% -
  Horiz. % -168.01% 78.37% 373.88% 157.42% -184.84% -144.78% 100.00%
NP 289,562 2,810,356 1,448,392 2,439,034 784,716 1,013,746 326,282 -1.97%
  YoY % -89.70% 94.03% -40.62% 210.82% -22.59% 210.70% -
  Horiz. % 88.75% 861.33% 443.91% 747.52% 240.50% 310.70% 100.00%
NP to SH 220,402 3,006,706 1,524,794 2,440,488 784,716 1,013,746 326,282 -6.33%
  YoY % -92.67% 97.19% -37.52% 211.00% -22.59% 210.70% -
  Horiz. % 67.55% 921.51% 467.32% 747.97% 240.50% 310.70% 100.00%
Tax Rate -1,671.89 % 4.34 % 29.57 % 9.50 % -62.09 % -30.25 % 33.26 % -
  YoY % -38,622.81% -85.32% 211.26% 115.30% -105.26% -190.95% -
  Horiz. % -5,026.73% 13.05% 88.91% 28.56% -186.68% -90.95% 100.00%
Total Cost 11,750,712 7,547,256 7,761,418 4,207,708 4,458,584 4,212,958 4,767,800 16.21%
  YoY % 55.70% -2.76% 84.46% -5.63% 5.83% -11.64% -
  Horiz. % 246.46% 158.30% 162.79% 88.25% 93.51% 88.36% 100.00%
Net Worth 7,586,281 8,221,256 5,714,775 5,586,993 4,758,384 5,207,980 4,562,417 8.84%
  YoY % -7.72% 43.86% 2.29% 17.41% -8.63% 14.15% -
  Horiz. % 166.28% 180.20% 125.26% 122.46% 104.30% 114.15% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 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
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 7,586,281 8,221,256 5,714,775 5,586,993 4,758,384 5,207,980 4,562,417 8.84%
  YoY % -7.72% 43.86% 2.29% 17.41% -8.63% 14.15% -
  Horiz. % 166.28% 180.20% 125.26% 122.46% 104.30% 114.15% 100.00%
NOSH 3,341,974 3,341,974 3,341,974 2,779,598 2,782,680 2,785,016 2,765,101 3.21%
  YoY % 0.00% 0.00% 20.23% -0.11% -0.08% 0.72% -
  Horiz. % 120.86% 120.86% 120.86% 100.52% 100.64% 100.72% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 2.40 % 27.13 % 15.73 % 36.70 % 14.97 % 19.40 % 6.41 % -15.10%
  YoY % -91.15% 72.47% -57.14% 145.16% -22.84% 202.65% -
  Horiz. % 37.44% 423.24% 245.40% 572.54% 233.54% 302.65% 100.00%
ROE 2.91 % 36.57 % 26.68 % 43.68 % 16.49 % 19.47 % 7.15 % -13.91%
  YoY % -92.04% 37.07% -38.92% 164.89% -15.31% 172.31% -
  Horiz. % 40.70% 511.47% 373.15% 610.91% 230.63% 272.31% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 360.27 309.92 275.58 239.13 188.43 187.67 184.23 11.82%
  YoY % 16.25% 12.46% 15.24% 26.91% 0.40% 1.87% -
  Horiz. % 195.55% 168.22% 149.58% 129.80% 102.28% 101.87% 100.00%
EPS 6.60 90.00 45.60 87.80 28.20 36.40 11.80 -9.23%
  YoY % -92.67% 97.37% -48.06% 211.35% -22.53% 208.47% -
  Horiz. % 55.93% 762.71% 386.44% 744.07% 238.98% 308.47% 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 2.2700 2.4600 1.7100 2.0100 1.7100 1.8700 1.6500 5.46%
  YoY % -7.72% 43.86% -14.93% 17.54% -8.56% 13.33% -
  Horiz. % 137.58% 149.09% 103.64% 121.82% 103.64% 113.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,341,974
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 360.27 309.92 275.58 198.89 156.89 156.40 152.43 15.41%
  YoY % 16.25% 12.46% 38.56% 26.77% 0.31% 2.60% -
  Horiz. % 236.35% 203.32% 180.79% 130.48% 102.93% 102.60% 100.00%
EPS 6.60 90.00 45.63 73.03 23.48 30.33 9.76 -6.31%
  YoY % -92.67% 97.24% -37.52% 211.03% -22.58% 210.76% -
  Horiz. % 67.62% 922.13% 467.52% 748.26% 240.57% 310.76% 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 2.2700 2.4600 1.7100 1.6718 1.4238 1.5584 1.3652 8.84%
  YoY % -7.72% 43.86% 2.28% 17.42% -8.64% 14.15% -
  Horiz. % 166.28% 180.19% 125.26% 122.46% 104.29% 114.15% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 2.7300 2.9900 3.2500 2.6000 1.5400 2.3000 3.1900 -
P/RPS 0.76 0.96 1.18 1.09 0.82 1.23 1.73 -12.81%
  YoY % -20.83% -18.64% 8.26% 32.93% -33.33% -28.90% -
  Horiz. % 43.93% 55.49% 68.21% 63.01% 47.40% 71.10% 100.00%
P/EPS 41.40 3.32 7.12 2.96 5.46 6.32 27.03 7.36%
  YoY % 1,146.99% -53.37% 140.54% -45.79% -13.61% -76.62% -
  Horiz. % 153.16% 12.28% 26.34% 10.95% 20.20% 23.38% 100.00%
EY 2.42 30.09 14.04 33.77 18.31 15.83 3.70 -6.83%
  YoY % -91.96% 114.32% -58.42% 84.43% 15.67% 327.84% -
  Horiz. % 65.41% 813.24% 379.46% 912.70% 494.86% 427.84% 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 1.20 1.22 1.90 1.29 0.90 1.23 1.93 -7.61%
  YoY % -1.64% -35.79% 47.29% 43.33% -26.83% -36.27% -
  Horiz. % 62.18% 63.21% 98.45% 66.84% 46.63% 63.73% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/08/19 30/08/18 29/08/17 29/08/16 26/08/15 20/08/14 21/08/13 -
Price 1.8000 3.4400 3.3300 2.9900 0.7800 2.3800 2.9800 -
P/RPS 0.50 1.11 1.21 1.25 0.41 1.27 1.62 -17.79%
  YoY % -54.95% -8.26% -3.20% 204.88% -67.72% -21.60% -
  Horiz. % 30.86% 68.52% 74.69% 77.16% 25.31% 78.40% 100.00%
P/EPS 27.29 3.82 7.30 3.41 2.77 6.54 25.25 1.30%
  YoY % 614.40% -47.67% 114.08% 23.10% -57.65% -74.10% -
  Horiz. % 108.08% 15.13% 28.91% 13.50% 10.97% 25.90% 100.00%
EY 3.66 26.15 13.70 29.36 36.15 15.29 3.96 -1.30%
  YoY % -86.00% 90.88% -53.34% -18.78% 136.43% 286.11% -
  Horiz. % 92.42% 660.35% 345.96% 741.41% 912.88% 386.11% 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 0.79 1.40 1.95 1.49 0.46 1.27 1.81 -12.90%
  YoY % -43.57% -28.21% 30.87% 223.91% -63.78% -29.83% -
  Horiz. % 43.65% 77.35% 107.73% 82.32% 25.41% 70.17% 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.
 


 

457  312  497  727 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.16+0.005 
 DGB 0.11-0.015 
 CAREPLS 0.36-0.035 
 SUPERMX 1.78-0.08 
 MTOUCHE 0.19+0.025 
 HSI-C7K 0.18-0.015 
 ARMADA 0.41-0.01 
 HSI-H8K 0.28+0.01 
 KNM 0.31-0.01 
 RSAWIT 0.315+0.025 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers