Highlights

[AIRASIA] YoY Annualized Quarter Result on 2015-12-31 [#4]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 26-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Dec-2015  [#4]
Profit Trend QoQ -     3,135.64%    YoY -     553.33%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 10,603,755 9,709,721 6,846,085 6,297,658 5,415,744 5,111,822 4,946,091 13.55%
  YoY % 9.21% 41.83% 8.71% 16.28% 5.95% 3.35% -
  Horiz. % 214.39% 196.31% 138.41% 127.33% 109.50% 103.35% 100.00%
PBT 1,364,710 2,087,778 1,704,691 215,150 22,701 361,235 962,557 5.99%
  YoY % -34.63% 22.47% 692.33% 847.76% -93.72% -62.47% -
  Horiz. % 141.78% 216.90% 177.10% 22.35% 2.36% 37.53% 100.00%
Tax 346,695 -495,774 -86,133 326,130 60,135 889 -172,949 -
  YoY % 169.93% -475.59% -126.41% 442.33% 6,664.34% 100.51% -
  Horiz. % -200.46% 286.66% 49.80% -188.57% -34.77% -0.51% 100.00%
NP 1,711,405 1,592,004 1,618,558 541,280 82,836 362,124 789,608 13.75%
  YoY % 7.50% -1.64% 199.02% 553.44% -77.12% -54.14% -
  Horiz. % 216.74% 201.62% 204.98% 68.55% 10.49% 45.86% 100.00%
NP to SH 1,979,972 1,639,649 1,621,659 541,194 82,836 362,124 789,608 16.55%
  YoY % 20.76% 1.11% 199.64% 553.33% -77.12% -54.14% -
  Horiz. % 250.75% 207.65% 205.38% 68.54% 10.49% 45.86% 100.00%
Tax Rate -25.40 % 23.75 % 5.05 % -151.58 % -264.90 % -0.25 % 17.97 % -
  YoY % -206.95% 370.30% 103.33% 42.78% -105,860.00% -101.39% -
  Horiz. % -141.35% 132.16% 28.10% -843.52% -1,474.12% -1.39% 100.00%
Total Cost 8,892,350 8,117,717 5,227,527 5,756,378 5,332,908 4,749,698 4,156,483 13.51%
  YoY % 9.54% 55.29% -9.19% 7.94% 12.28% 14.27% -
  Horiz. % 213.94% 195.30% 125.77% 138.49% 128.30% 114.27% 100.00%
Net Worth 6,216,071 6,383,170 6,623,478 4,461,542 4,528,367 5,002,502 4,863,050 4.17%
  YoY % -2.62% -3.63% 48.46% -1.48% -9.48% 2.87% -
  Horiz. % 127.82% 131.26% 136.20% 91.74% 93.12% 102.87% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 401,036 - - - - - 500,199 -3.61%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 80.18% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % 20.25 % - % - % - % - % - % 63.35 % -17.30%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 31.97% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 6,216,071 6,383,170 6,623,478 4,461,542 4,528,367 5,002,502 4,863,050 4.17%
  YoY % -2.62% -3.63% 48.46% -1.48% -9.48% 2.87% -
  Horiz. % 127.82% 131.26% 136.20% 91.74% 93.12% 102.87% 100.00%
NOSH 3,341,974 3,341,974 2,782,974 2,788,463 2,761,200 2,779,167 2,778,886 3.12%
  YoY % 0.00% 20.09% -0.20% 0.99% -0.65% 0.01% -
  Horiz. % 120.26% 120.26% 100.15% 100.34% 99.36% 100.01% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 16.14 % 16.40 % 23.64 % 8.59 % 1.53 % 7.08 % 15.96 % 0.19%
  YoY % -1.59% -30.63% 175.20% 461.44% -78.39% -55.64% -
  Horiz. % 101.13% 102.76% 148.12% 53.82% 9.59% 44.36% 100.00%
ROE 31.85 % 25.69 % 24.48 % 12.13 % 1.83 % 7.24 % 16.24 % 11.87%
  YoY % 23.98% 4.94% 101.81% 562.84% -74.72% -55.42% -
  Horiz. % 196.12% 158.19% 150.74% 74.69% 11.27% 44.58% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 317.29 290.54 246.00 225.85 196.14 183.93 177.99 10.11%
  YoY % 9.21% 18.11% 8.92% 15.15% 6.64% 3.34% -
  Horiz. % 178.26% 163.23% 138.21% 126.89% 110.20% 103.34% 100.00%
EPS 59.20 49.10 58.30 19.40 3.00 13.00 28.40 13.02%
  YoY % 20.57% -15.78% 200.52% 546.67% -76.92% -54.23% -
  Horiz. % 208.45% 172.89% 205.28% 68.31% 10.56% 45.77% 100.00%
DPS 12.00 0.00 0.00 0.00 0.00 0.00 18.00 -6.53%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 66.67% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.8600 1.9100 2.3800 1.6000 1.6400 1.8000 1.7500 1.02%
  YoY % -2.62% -19.75% 48.75% -2.44% -8.89% 2.86% -
  Horiz. % 106.29% 109.14% 136.00% 91.43% 93.71% 102.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,341,974
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 317.29 290.54 204.85 188.44 162.05 152.96 148.00 13.55%
  YoY % 9.21% 41.83% 8.71% 16.29% 5.94% 3.35% -
  Horiz. % 214.39% 196.31% 138.41% 127.32% 109.49% 103.35% 100.00%
EPS 59.20 49.10 48.52 16.19 2.48 10.84 23.63 16.53%
  YoY % 20.57% 1.20% 199.69% 552.82% -77.12% -54.13% -
  Horiz. % 250.53% 207.79% 205.33% 68.51% 10.50% 45.87% 100.00%
DPS 12.00 0.00 0.00 0.00 0.00 0.00 14.97 -3.62%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 80.16% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.8600 1.9100 1.9819 1.3350 1.3550 1.4969 1.4551 4.17%
  YoY % -2.62% -3.63% 48.46% -1.48% -9.48% 2.87% -
  Horiz. % 127.83% 131.26% 136.20% 91.75% 93.12% 102.87% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 2.9700 3.3500 2.2900 1.2900 2.7200 2.2000 2.7400 -
P/RPS 0.94 1.15 0.93 0.57 1.39 1.20 1.54 -7.89%
  YoY % -18.26% 23.66% 63.16% -58.99% 15.83% -22.08% -
  Horiz. % 61.04% 74.68% 60.39% 37.01% 90.26% 77.92% 100.00%
P/EPS 5.01 6.83 3.93 6.65 90.67 16.88 9.64 -10.33%
  YoY % -26.65% 73.79% -40.90% -92.67% 437.14% 75.10% -
  Horiz. % 51.97% 70.85% 40.77% 68.98% 940.56% 175.10% 100.00%
EY 19.95 14.65 25.45 15.05 1.10 5.92 10.37 11.52%
  YoY % 36.18% -42.44% 69.10% 1,268.18% -81.42% -42.91% -
  Horiz. % 192.38% 141.27% 245.42% 145.13% 10.61% 57.09% 100.00%
DY 4.04 0.00 0.00 0.00 0.00 0.00 6.57 -7.78%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 61.49% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.60 1.75 0.96 0.81 1.66 1.22 1.57 0.32%
  YoY % -8.57% 82.29% 18.52% -51.20% 36.07% -22.29% -
  Horiz. % 101.91% 111.46% 61.15% 51.59% 105.73% 77.71% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 27/02/19 27/02/18 23/02/17 26/02/16 26/02/15 26/02/14 26/02/13 -
Price 3.0400 4.4600 2.7600 1.3900 2.7000 2.3800 2.6400 -
P/RPS 0.96 1.54 1.12 0.62 1.38 1.29 1.48 -6.96%
  YoY % -37.66% 37.50% 80.65% -55.07% 6.98% -12.84% -
  Horiz. % 64.86% 104.05% 75.68% 41.89% 93.24% 87.16% 100.00%
P/EPS 5.13 9.09 4.74 7.16 90.00 18.27 9.29 -9.42%
  YoY % -43.56% 91.77% -33.80% -92.04% 392.61% 96.66% -
  Horiz. % 55.22% 97.85% 51.02% 77.07% 968.78% 196.66% 100.00%
EY 19.49 11.00 21.11 13.96 1.11 5.47 10.76 10.40%
  YoY % 77.18% -47.89% 51.22% 1,157.66% -79.71% -49.16% -
  Horiz. % 181.13% 102.23% 196.19% 129.74% 10.32% 50.84% 100.00%
DY 3.95 0.00 0.00 0.00 0.00 0.00 6.82 -8.70%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 57.92% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.63 2.34 1.16 0.87 1.65 1.32 1.51 1.28%
  YoY % -30.34% 101.72% 33.33% -47.27% 25.00% -12.58% -
  Horiz. % 107.95% 154.97% 76.82% 57.62% 109.27% 87.42% 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.
 


 

299  359  495  758 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.0750.00 
 LAMBO 0.07+0.005 
 LAMBO-WB 0.010.00 
 IMPIANA 0.045+0.005 
 HSI-C5G 0.16-0.025 
 EKOVEST 0.835+0.005 
 VC 0.305+0.02 
 HSI-H6G 0.305+0.07 
 PWORTH 0.07+0.005 
 EKOVEST-WB 0.345+0.005 

TOP ARTICLES

1. UNDERLOOKED BENEFICIARY OF GOVT INFRA SPENDING (ECRL, BDR MSIA, etc) !!! Bursa Master
2. Dayang: Puzzle is Clearer - Koon Yew Yin Koon Yew Yin's Blog
3. Dayang, how will its share price move next week? kcchongnz kcchongnz blog
4. Is paying dividend important? Sslee blog
5. CIMB is a must short company in KLCI/aka short MYR CIMB is a must short company in KLCI/aka short MYR
6. Dr M can restore economy in two years, says Anwar save malaysia!!!
7. [转贴] [COCOALAND HOLDINGS BHD:自2019年4月1日开始以含饮料包装的形式对含糖饮料制造征收40仙/升的含糖税被视为影响集团饮料业务的另一项发展] - James的股票投资James Share Investing James的股票投资James Share Investing
8. [转贴] 浅谈 ARBB(7181)的“价值炸弹?” - Part 2 12invest Sharing
Partners & Brokers