Highlights

[AIRASIA] YoY Annualized Quarter Result on 2013-09-30 [#3]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 20-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     -18.83%    YoY -     -59.15%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 6,666,917 5,516,428 5,238,237 5,113,577 4,783,282 4,288,914 3,711,649 10.24%
  YoY % 20.86% 5.31% 2.44% 6.91% 11.53% 15.55% -
  Horiz. % 179.62% 148.62% 141.13% 137.77% 128.87% 115.55% 100.00%
PBT 2,426,830 -292,849 554,150 359,420 866,141 608,544 947,646 16.95%
  YoY % 928.70% -152.85% 54.18% -58.50% 42.33% -35.78% -
  Horiz. % 256.09% -30.90% 58.48% 37.93% 91.40% 64.22% 100.00%
Tax -332,737 275,021 128,877 -94,589 -217,874 -37,224 52,789 -
  YoY % -220.99% 113.40% 236.25% 56.59% -485.31% -170.51% -
  Horiz. % -630.31% 520.98% 244.14% -179.18% -412.72% -70.51% 100.00%
NP 2,094,093 -17,828 683,028 264,830 648,266 571,320 1,000,436 13.09%
  YoY % 11,846.09% -102.61% 157.91% -59.15% 13.47% -42.89% -
  Horiz. % 209.32% -1.78% 68.27% 26.47% 64.80% 57.11% 100.00%
NP to SH 2,097,441 -17,828 683,028 264,830 648,266 571,320 1,000,436 13.12%
  YoY % 11,864.87% -102.61% 157.91% -59.15% 13.47% -42.89% -
  Horiz. % 209.65% -1.78% 68.27% 26.47% 64.80% 57.11% 100.00%
Tax Rate 13.71 % - % -23.26 % 26.32 % 25.15 % 6.12 % -5.57 % -
  YoY % 0.00% 0.00% -188.37% 4.65% 310.95% 209.87% -
  Horiz. % -246.14% 0.00% 417.59% -472.53% -451.53% -109.87% 100.00%
Total Cost 4,572,824 5,534,256 4,555,209 4,848,746 4,135,016 3,717,594 2,711,213 9.09%
  YoY % -17.37% 21.49% -6.05% 17.26% 11.23% 37.12% -
  Horiz. % 168.66% 204.12% 168.01% 178.84% 152.52% 137.12% 100.00%
Net Worth 5,958,218 3,663,653 5,178,391 4,867,662 5,444,986 3,978,826 3,310,266 10.28%
  YoY % 62.63% -29.25% 6.38% -10.60% 36.85% 20.20% -
  Horiz. % 179.99% 110.68% 156.43% 147.05% 164.49% 120.20% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 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
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 5,958,218 3,663,653 5,178,391 4,867,662 5,444,986 3,978,826 3,310,266 10.28%
  YoY % 62.63% -29.25% 6.38% -10.60% 36.85% 20.20% -
  Horiz. % 179.99% 110.68% 156.43% 147.05% 164.49% 120.20% 100.00%
NOSH 2,784,214 2,674,199 2,784,081 2,797,507 2,778,054 2,782,396 2,758,555 0.15%
  YoY % 4.11% -3.95% -0.48% 0.70% -0.16% 0.86% -
  Horiz. % 100.93% 96.94% 100.93% 101.41% 100.71% 100.86% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 31.41 % -0.32 % 13.04 % 5.18 % 13.55 % 13.32 % 26.95 % 2.58%
  YoY % 9,915.62% -102.45% 151.74% -61.77% 1.73% -50.58% -
  Horiz. % 116.55% -1.19% 48.39% 19.22% 50.28% 49.42% 100.00%
ROE 35.20 % -0.49 % 13.19 % 5.44 % 11.91 % 14.36 % 30.22 % 2.57%
  YoY % 7,283.67% -103.71% 142.46% -54.32% -17.06% -52.48% -
  Horiz. % 116.48% -1.62% 43.65% 18.00% 39.41% 47.52% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 239.45 206.28 188.15 182.79 172.18 154.14 134.55 10.07%
  YoY % 16.08% 9.64% 2.93% 6.16% 11.70% 14.56% -
  Horiz. % 177.96% 153.31% 139.84% 135.85% 127.97% 114.56% 100.00%
EPS 75.33 -0.67 24.53 9.47 23.33 20.53 36.27 12.94%
  YoY % 11,343.28% -102.73% 159.03% -59.41% 13.64% -43.40% -
  Horiz. % 207.69% -1.85% 67.63% 26.11% 64.32% 56.60% 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 2.1400 1.3700 1.8600 1.7400 1.9600 1.4300 1.2000 10.11%
  YoY % 56.20% -26.34% 6.90% -11.22% 37.06% 19.17% -
  Horiz. % 178.33% 114.17% 155.00% 145.00% 163.33% 119.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,341,974
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 199.49 165.06 156.74 153.01 143.13 128.33 111.06 10.24%
  YoY % 20.86% 5.31% 2.44% 6.90% 11.53% 15.55% -
  Horiz. % 179.62% 148.62% 141.13% 137.77% 128.88% 115.55% 100.00%
EPS 62.76 -0.53 20.44 7.92 19.40 17.10 29.94 13.12%
  YoY % 11,941.51% -102.59% 158.08% -59.18% 13.45% -42.89% -
  Horiz. % 209.62% -1.77% 68.27% 26.45% 64.80% 57.11% 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 1.7828 1.0963 1.5495 1.4565 1.6293 1.1906 0.9905 10.28%
  YoY % 62.62% -29.25% 6.39% -10.61% 36.85% 20.20% -
  Horiz. % 179.99% 110.68% 156.44% 147.05% 164.49% 120.20% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 2.7900 1.2800 2.5300 2.5600 3.0200 3.0300 2.2500 -
P/RPS 1.17 0.62 1.34 1.40 1.75 1.97 1.67 -5.75%
  YoY % 88.71% -53.73% -4.29% -20.00% -11.17% 17.96% -
  Horiz. % 70.06% 37.13% 80.24% 83.83% 104.79% 117.96% 100.00%
P/EPS 3.70 -192.00 10.31 27.04 12.94 14.76 6.20 -8.24%
  YoY % 101.93% -1,962.27% -61.87% 108.96% -12.33% 138.06% -
  Horiz. % 59.68% -3,096.77% 166.29% 436.13% 208.71% 238.06% 100.00%
EY 27.00 -0.52 9.70 3.70 7.73 6.78 16.12 8.97%
  YoY % 5,292.31% -105.36% 162.16% -52.13% 14.01% -57.94% -
  Horiz. % 167.49% -3.23% 60.17% 22.95% 47.95% 42.06% 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 1.30 0.93 1.36 1.47 1.54 2.12 1.87 -5.87%
  YoY % 39.78% -31.62% -7.48% -4.55% -27.36% 13.37% -
  Horiz. % 69.52% 49.73% 72.73% 78.61% 82.35% 113.37% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 24/11/16 27/11/15 19/11/14 20/11/13 22/11/12 22/11/11 25/11/10 -
Price 2.7100 1.3300 2.4600 2.5100 2.8500 3.6700 2.5500 -
P/RPS 1.13 0.64 1.31 1.37 1.66 2.38 1.90 -8.29%
  YoY % 76.56% -51.15% -4.38% -17.47% -30.25% 25.26% -
  Horiz. % 59.47% 33.68% 68.95% 72.11% 87.37% 125.26% 100.00%
P/EPS 3.60 -199.50 10.03 26.51 12.21 17.87 7.03 -10.55%
  YoY % 101.80% -2,089.03% -62.17% 117.12% -31.67% 154.20% -
  Horiz. % 51.21% -2,837.84% 142.67% 377.10% 173.68% 254.20% 100.00%
EY 27.80 -0.50 9.97 3.77 8.19 5.59 14.22 11.81%
  YoY % 5,660.00% -105.02% 164.46% -53.97% 46.51% -60.69% -
  Horiz. % 195.50% -3.52% 70.11% 26.51% 57.59% 39.31% 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 1.27 0.97 1.32 1.44 1.45 2.57 2.12 -8.18%
  YoY % 30.93% -26.52% -8.33% -0.69% -43.58% 21.23% -
  Horiz. % 59.91% 45.75% 62.26% 67.92% 68.40% 121.23% 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.
 


 

417  266  466  748 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.25-0.02 
 VC-PA 0.06+0.005 
 IMPIANA 0.035-0.005 
 LAMBO 0.06+0.005 
 HSI-C5J 0.255+0.01 
 HSI-C5H 0.28+0.01 
 SAPNRG 0.29-0.01 
 DAYANG 0.92+0.03 
 ARMADA 0.185+0.005 
 EKOVEST 0.77-0.005 
Partners & Brokers