Highlights

[AIRASIA] YoY Annualized Quarter Result on 2015-09-30 [#3]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 27-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Sep-2015  [#3]
Profit Trend QoQ -     -102.27%    YoY -     -102.61%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 10,372,805 9,403,950 6,666,917 5,516,428 5,238,237 5,113,577 4,783,282 13.76%
  YoY % 10.30% 41.05% 20.86% 5.31% 2.44% 6.91% -
  Horiz. % 216.86% 196.60% 139.38% 115.33% 109.51% 106.91% 100.00%
PBT 2,374,580 2,018,437 2,426,830 -292,849 554,150 359,420 866,141 18.29%
  YoY % 17.64% -16.83% 928.70% -152.85% 54.18% -58.50% -
  Horiz. % 274.16% 233.04% 280.19% -33.81% 63.98% 41.50% 100.00%
Tax 576,036 -474,304 -332,737 275,021 128,877 -94,589 -217,874 -
  YoY % 221.45% -42.55% -220.99% 113.40% 236.25% 56.59% -
  Horiz. % -264.39% 217.70% 152.72% -126.23% -59.15% 43.41% 100.00%
NP 2,950,616 1,544,133 2,094,093 -17,828 683,028 264,830 648,266 28.72%
  YoY % 91.09% -26.26% 11,846.09% -102.61% 157.91% -59.15% -
  Horiz. % 455.15% 238.19% 323.03% -2.75% 105.36% 40.85% 100.00%
NP to SH 3,225,814 1,689,760 2,097,441 -17,828 683,028 264,830 648,266 30.65%
  YoY % 90.90% -19.44% 11,864.87% -102.61% 157.91% -59.15% -
  Horiz. % 497.61% 260.66% 323.55% -2.75% 105.36% 40.85% 100.00%
Tax Rate -24.26 % 23.50 % 13.71 % - % -23.26 % 26.32 % 25.15 % -
  YoY % -203.23% 71.41% 0.00% 0.00% -188.37% 4.65% -
  Horiz. % -96.46% 93.44% 54.51% 0.00% -92.49% 104.65% 100.00%
Total Cost 7,422,189 7,859,817 4,572,824 5,534,256 4,555,209 4,848,746 4,135,016 10.24%
  YoY % -5.57% 71.88% -17.37% 21.49% -6.05% 17.26% -
  Horiz. % 179.50% 190.08% 110.59% 133.84% 110.16% 117.26% 100.00%
Net Worth 8,622,292 6,216,071 5,958,218 3,663,653 5,178,391 4,867,662 5,444,986 7.96%
  YoY % 38.71% 4.33% 62.63% -29.25% 6.38% -10.60% -
  Horiz. % 158.35% 114.16% 109.43% 67.28% 95.10% 89.40% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 1,782,386 - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 55.25 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 8,622,292 6,216,071 5,958,218 3,663,653 5,178,391 4,867,662 5,444,986 7.96%
  YoY % 38.71% 4.33% 62.63% -29.25% 6.38% -10.60% -
  Horiz. % 158.35% 114.16% 109.43% 67.28% 95.10% 89.40% 100.00%
NOSH 3,341,974 3,341,974 2,784,214 2,674,199 2,784,081 2,797,507 2,778,054 3.13%
  YoY % 0.00% 20.03% 4.11% -3.95% -0.48% 0.70% -
  Horiz. % 120.30% 120.30% 100.22% 96.26% 100.22% 100.70% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 28.45 % 16.42 % 31.41 % -0.32 % 13.04 % 5.18 % 13.55 % 13.15%
  YoY % 73.26% -47.72% 9,915.62% -102.45% 151.74% -61.77% -
  Horiz. % 209.96% 121.18% 231.81% -2.36% 96.24% 38.23% 100.00%
ROE 37.41 % 27.18 % 35.20 % -0.49 % 13.19 % 5.44 % 11.91 % 21.01%
  YoY % 37.64% -22.78% 7,283.67% -103.71% 142.46% -54.32% -
  Horiz. % 314.11% 228.21% 295.55% -4.11% 110.75% 45.68% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 310.38 281.39 239.45 206.28 188.15 182.79 172.18 10.31%
  YoY % 10.30% 17.52% 16.08% 9.64% 2.93% 6.16% -
  Horiz. % 180.26% 163.43% 139.07% 119.80% 109.28% 106.16% 100.00%
EPS 96.53 50.53 75.33 -0.67 24.53 9.47 23.33 26.69%
  YoY % 91.04% -32.92% 11,343.28% -102.73% 159.03% -59.41% -
  Horiz. % 413.76% 216.59% 322.89% -2.87% 105.14% 40.59% 100.00%
DPS 53.33 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. % 100.00% - - - - - -
NAPS 2.5800 1.8600 2.1400 1.3700 1.8600 1.7400 1.9600 4.69%
  YoY % 38.71% -13.08% 56.20% -26.34% 6.90% -11.22% -
  Horiz. % 131.63% 94.90% 109.18% 69.90% 94.90% 88.78% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,341,974
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 310.38 281.39 199.49 165.06 156.74 153.01 143.13 13.76%
  YoY % 10.30% 41.05% 20.86% 5.31% 2.44% 6.90% -
  Horiz. % 216.85% 196.60% 139.38% 115.32% 109.51% 106.90% 100.00%
EPS 96.53 50.53 62.76 -0.53 20.44 7.92 19.40 30.64%
  YoY % 91.04% -19.49% 11,941.51% -102.59% 158.08% -59.18% -
  Horiz. % 497.58% 260.46% 323.51% -2.73% 105.36% 40.82% 100.00%
DPS 53.33 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. % 100.00% - - - - - -
NAPS 2.5800 1.8600 1.7828 1.0963 1.5495 1.4565 1.6293 7.96%
  YoY % 38.71% 4.33% 62.62% -29.25% 6.39% -10.61% -
  Horiz. % 158.35% 114.16% 109.42% 67.29% 95.10% 89.39% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 3.1600 3.4500 2.7900 1.2800 2.5300 2.5600 3.0200 -
P/RPS 1.02 1.23 1.17 0.62 1.34 1.40 1.75 -8.60%
  YoY % -17.07% 5.13% 88.71% -53.73% -4.29% -20.00% -
  Horiz. % 58.29% 70.29% 66.86% 35.43% 76.57% 80.00% 100.00%
P/EPS 3.27 6.82 3.70 -192.00 10.31 27.04 12.94 -20.48%
  YoY % -52.05% 84.32% 101.93% -1,962.27% -61.87% 108.96% -
  Horiz. % 25.27% 52.70% 28.59% -1,483.77% 79.68% 208.96% 100.00%
EY 30.55 14.66 27.00 -0.52 9.70 3.70 7.73 25.73%
  YoY % 108.39% -45.70% 5,292.31% -105.36% 162.16% -52.13% -
  Horiz. % 395.21% 189.65% 349.29% -6.73% 125.49% 47.87% 100.00%
DY 16.88 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. % 100.00% - - - - - -
P/NAPS 1.22 1.85 1.30 0.93 1.36 1.47 1.54 -3.81%
  YoY % -34.05% 42.31% 39.78% -31.62% -7.48% -4.55% -
  Horiz. % 79.22% 120.13% 84.42% 60.39% 88.31% 95.45% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 29/11/18 29/11/17 24/11/16 27/11/15 19/11/14 20/11/13 22/11/12 -
Price 2.9800 3.1700 2.7100 1.3300 2.4600 2.5100 2.8500 -
P/RPS 0.96 1.13 1.13 0.64 1.31 1.37 1.66 -8.72%
  YoY % -15.04% 0.00% 76.56% -51.15% -4.38% -17.47% -
  Horiz. % 57.83% 68.07% 68.07% 38.55% 78.92% 82.53% 100.00%
P/EPS 3.09 6.27 3.60 -199.50 10.03 26.51 12.21 -20.46%
  YoY % -50.72% 74.17% 101.80% -2,089.03% -62.17% 117.12% -
  Horiz. % 25.31% 51.35% 29.48% -1,633.91% 82.15% 217.12% 100.00%
EY 32.39 15.95 27.80 -0.50 9.97 3.77 8.19 25.74%
  YoY % 103.07% -42.63% 5,660.00% -105.02% 164.46% -53.97% -
  Horiz. % 395.48% 194.75% 339.44% -6.11% 121.73% 46.03% 100.00%
DY 17.90 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. % 100.00% - - - - - -
P/NAPS 1.16 1.70 1.27 0.97 1.32 1.44 1.45 -3.65%
  YoY % -31.76% 33.86% 30.93% -26.52% -8.33% -0.69% -
  Horiz. % 80.00% 117.24% 87.59% 66.90% 91.03% 99.31% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

659  169  374  719 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.51+0.06 
 SAPNRG 0.105+0.01 
 LAMBO 0.010.00 
 ARMADA 0.175+0.01 
 VELESTO 0.165+0.005 
 MINETEC 0.195+0.025 
 AGES-PA 0.010.00 
 KNM 0.165+0.02 
 EKOVEST 0.415+0.025 
 PERDANA 0.18+0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers