Highlights

[AIRASIA] YoY Annualized Quarter Result on 2014-09-30 [#3]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 19-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     -32.62%    YoY -     157.91%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 9,403,950 6,666,917 5,516,428 5,238,237 5,113,577 4,783,282 4,288,914 13.97%
  YoY % 41.05% 20.86% 5.31% 2.44% 6.91% 11.53% -
  Horiz. % 219.26% 155.45% 128.62% 122.13% 119.23% 111.53% 100.00%
PBT 2,018,437 2,426,830 -292,849 554,150 359,420 866,141 608,544 22.10%
  YoY % -16.83% 928.70% -152.85% 54.18% -58.50% 42.33% -
  Horiz. % 331.68% 398.79% -48.12% 91.06% 59.06% 142.33% 100.00%
Tax -474,304 -332,737 275,021 128,877 -94,589 -217,874 -37,224 52.77%
  YoY % -42.55% -220.99% 113.40% 236.25% 56.59% -485.31% -
  Horiz. % 1,274.19% 893.88% -738.83% -346.22% 254.11% 585.31% 100.00%
NP 1,544,133 2,094,093 -17,828 683,028 264,830 648,266 571,320 18.01%
  YoY % -26.26% 11,846.09% -102.61% 157.91% -59.15% 13.47% -
  Horiz. % 270.27% 366.54% -3.12% 119.55% 46.35% 113.47% 100.00%
NP to SH 1,689,760 2,097,441 -17,828 683,028 264,830 648,266 571,320 19.79%
  YoY % -19.44% 11,864.87% -102.61% 157.91% -59.15% 13.47% -
  Horiz. % 295.76% 367.12% -3.12% 119.55% 46.35% 113.47% 100.00%
Tax Rate 23.50 % 13.71 % - % -23.26 % 26.32 % 25.15 % 6.12 % 25.11%
  YoY % 71.41% 0.00% 0.00% -188.37% 4.65% 310.95% -
  Horiz. % 383.99% 224.02% 0.00% -380.07% 430.07% 410.95% 100.00%
Total Cost 7,859,817 4,572,824 5,534,256 4,555,209 4,848,746 4,135,016 3,717,594 13.28%
  YoY % 71.88% -17.37% 21.49% -6.05% 17.26% 11.23% -
  Horiz. % 211.42% 123.00% 148.87% 122.53% 130.43% 111.23% 100.00%
Net Worth 6,216,071 5,958,218 3,663,653 5,178,391 4,867,662 5,444,986 3,978,826 7.71%
  YoY % 4.33% 62.63% -29.25% 6.38% -10.60% 36.85% -
  Horiz. % 156.23% 149.75% 92.08% 130.15% 122.34% 136.85% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 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
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 6,216,071 5,958,218 3,663,653 5,178,391 4,867,662 5,444,986 3,978,826 7.71%
  YoY % 4.33% 62.63% -29.25% 6.38% -10.60% 36.85% -
  Horiz. % 156.23% 149.75% 92.08% 130.15% 122.34% 136.85% 100.00%
NOSH 3,341,974 2,784,214 2,674,199 2,784,081 2,797,507 2,778,054 2,782,396 3.10%
  YoY % 20.03% 4.11% -3.95% -0.48% 0.70% -0.16% -
  Horiz. % 120.11% 100.07% 96.11% 100.06% 100.54% 99.84% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 16.42 % 31.41 % -0.32 % 13.04 % 5.18 % 13.55 % 13.32 % 3.55%
  YoY % -47.72% 9,915.62% -102.45% 151.74% -61.77% 1.73% -
  Horiz. % 123.27% 235.81% -2.40% 97.90% 38.89% 101.73% 100.00%
ROE 27.18 % 35.20 % -0.49 % 13.19 % 5.44 % 11.91 % 14.36 % 11.21%
  YoY % -22.78% 7,283.67% -103.71% 142.46% -54.32% -17.06% -
  Horiz. % 189.28% 245.13% -3.41% 91.85% 37.88% 82.94% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 281.39 239.45 206.28 188.15 182.79 172.18 154.14 10.54%
  YoY % 17.52% 16.08% 9.64% 2.93% 6.16% 11.70% -
  Horiz. % 182.55% 155.35% 133.83% 122.06% 118.59% 111.70% 100.00%
EPS 50.53 75.33 -0.67 24.53 9.47 23.33 20.53 16.18%
  YoY % -32.92% 11,343.28% -102.73% 159.03% -59.41% 13.64% -
  Horiz. % 246.13% 366.93% -3.26% 119.48% 46.13% 113.64% 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 1.8600 2.1400 1.3700 1.8600 1.7400 1.9600 1.4300 4.47%
  YoY % -13.08% 56.20% -26.34% 6.90% -11.22% 37.06% -
  Horiz. % 130.07% 149.65% 95.80% 130.07% 121.68% 137.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,341,974
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 281.39 199.49 165.06 156.74 153.01 143.13 128.33 13.97%
  YoY % 41.05% 20.86% 5.31% 2.44% 6.90% 11.53% -
  Horiz. % 219.27% 155.45% 128.62% 122.14% 119.23% 111.53% 100.00%
EPS 50.53 62.76 -0.53 20.44 7.92 19.40 17.10 19.77%
  YoY % -19.49% 11,941.51% -102.59% 158.08% -59.18% 13.45% -
  Horiz. % 295.50% 367.02% -3.10% 119.53% 46.32% 113.45% 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 1.8600 1.7828 1.0963 1.5495 1.4565 1.6293 1.1906 7.71%
  YoY % 4.33% 62.62% -29.25% 6.39% -10.61% 36.85% -
  Horiz. % 156.22% 149.74% 92.08% 130.14% 122.33% 136.85% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 3.4500 2.7900 1.2800 2.5300 2.5600 3.0200 3.0300 -
P/RPS 1.23 1.17 0.62 1.34 1.40 1.75 1.97 -7.54%
  YoY % 5.13% 88.71% -53.73% -4.29% -20.00% -11.17% -
  Horiz. % 62.44% 59.39% 31.47% 68.02% 71.07% 88.83% 100.00%
P/EPS 6.82 3.70 -192.00 10.31 27.04 12.94 14.76 -12.06%
  YoY % 84.32% 101.93% -1,962.27% -61.87% 108.96% -12.33% -
  Horiz. % 46.21% 25.07% -1,300.81% 69.85% 183.20% 87.67% 100.00%
EY 14.66 27.00 -0.52 9.70 3.70 7.73 6.78 13.70%
  YoY % -45.70% 5,292.31% -105.36% 162.16% -52.13% 14.01% -
  Horiz. % 216.22% 398.23% -7.67% 143.07% 54.57% 114.01% 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 1.85 1.30 0.93 1.36 1.47 1.54 2.12 -2.24%
  YoY % 42.31% 39.78% -31.62% -7.48% -4.55% -27.36% -
  Horiz. % 87.26% 61.32% 43.87% 64.15% 69.34% 72.64% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/11/17 24/11/16 27/11/15 19/11/14 20/11/13 22/11/12 22/11/11 -
Price 3.1700 2.7100 1.3300 2.4600 2.5100 2.8500 3.6700 -
P/RPS 1.13 1.13 0.64 1.31 1.37 1.66 2.38 -11.67%
  YoY % 0.00% 76.56% -51.15% -4.38% -17.47% -30.25% -
  Horiz. % 47.48% 47.48% 26.89% 55.04% 57.56% 69.75% 100.00%
P/EPS 6.27 3.60 -199.50 10.03 26.51 12.21 17.87 -16.00%
  YoY % 74.17% 101.80% -2,089.03% -62.17% 117.12% -31.67% -
  Horiz. % 35.09% 20.15% -1,116.40% 56.13% 148.35% 68.33% 100.00%
EY 15.95 27.80 -0.50 9.97 3.77 8.19 5.59 19.08%
  YoY % -42.63% 5,660.00% -105.02% 164.46% -53.97% 46.51% -
  Horiz. % 285.33% 497.32% -8.94% 178.35% 67.44% 146.51% 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 1.70 1.27 0.97 1.32 1.44 1.45 2.57 -6.65%
  YoY % 33.86% 30.93% -26.52% -8.33% -0.69% -43.58% -
  Horiz. % 66.15% 49.42% 37.74% 51.36% 56.03% 56.42% 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.
 


 

407  295  534  763 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.01-0.005 
 SAPNRG 0.295-0.005 
 TIGER 0.075+0.015 
 ARMADA 0.53+0.005 
 HSI-H8F 0.25-0.085 
 FINTEC 0.08+0.01 
 AT 0.085+0.01 
 KNM 0.425-0.015 
 DGB 0.16+0.01 
 HSI-C7F 0.27+0.065 
Partners & Brokers