Highlights

[AIRASIA] YoY Annualized Quarter Result on 2017-03-31 [#1]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 25-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     51.90%    YoY -     -29.85%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 10,220,728 8,906,216 6,797,176 5,187,324 5,209,744 5,203,136 4,673,592 13.92%
  YoY % 14.76% 31.03% 31.03% -0.43% 0.13% 11.33% -
  Horiz. % 218.69% 190.56% 145.44% 110.99% 111.47% 111.33% 100.00%
PBT 4,777,356 2,565,312 4,373,484 773,196 535,328 527,360 849,624 33.33%
  YoY % 86.23% -41.34% 465.64% 44.43% 1.51% -37.93% -
  Horiz. % 562.29% 301.93% 514.76% 91.00% 63.01% 62.07% 100.00%
Tax -415,992 -228,320 -865,716 -175,872 23,548 -108,188 -159,876 17.27%
  YoY % -82.20% 73.63% -392.24% -846.87% 121.77% 32.33% -
  Horiz. % 260.20% 142.81% 541.49% 110.01% -14.73% 67.67% 100.00%
NP 4,361,364 2,336,992 3,507,768 597,324 558,876 419,172 689,748 35.97%
  YoY % 86.62% -33.38% 487.25% 6.88% 33.33% -39.23% -
  Horiz. % 632.31% 338.82% 508.56% 86.60% 81.03% 60.77% 100.00%
NP to SH 4,567,940 2,463,240 3,511,172 597,324 558,876 419,172 689,748 37.02%
  YoY % 85.44% -29.85% 487.82% 6.88% 33.33% -39.23% -
  Horiz. % 662.26% 357.12% 509.05% 86.60% 81.03% 60.77% 100.00%
Tax Rate 8.71 % 8.90 % 19.79 % 22.75 % -4.40 % 20.52 % 18.82 % -12.05%
  YoY % -2.13% -55.03% -13.01% 617.05% -121.44% 9.03% -
  Horiz. % 46.28% 47.29% 105.15% 120.88% -23.38% 109.03% 100.00%
Total Cost 5,859,364 6,569,224 3,289,408 4,590,000 4,650,868 4,783,964 3,983,844 6.64%
  YoY % -10.81% 99.71% -28.34% -1.31% -2.78% 20.08% -
  Horiz. % 147.08% 164.90% 82.57% 115.22% 116.74% 120.08% 100.00%
Net Worth 7,953,898 6,048,972 5,015,959 4,645,853 5,057,827 4,495,068 4,338,712 10.62%
  YoY % 31.49% 20.59% 7.97% -8.15% 12.52% 3.60% -
  Horiz. % 183.32% 139.42% 115.61% 107.08% 116.57% 103.60% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 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
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 7,953,898 6,048,972 5,015,959 4,645,853 5,057,827 4,495,068 4,338,712 10.62%
  YoY % 31.49% 20.59% 7.97% -8.15% 12.52% 3.60% -
  Horiz. % 183.32% 139.42% 115.61% 107.08% 116.57% 103.60% 100.00%
NOSH 3,341,974 3,341,974 2,786,644 2,765,388 2,794,380 2,757,710 2,781,225 3.11%
  YoY % 0.00% 19.93% 0.77% -1.04% 1.33% -0.85% -
  Horiz. % 120.16% 120.16% 100.19% 99.43% 100.47% 99.15% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 42.67 % 26.24 % 51.61 % 11.52 % 10.73 % 8.06 % 14.76 % 19.35%
  YoY % 62.61% -49.16% 348.00% 7.36% 33.13% -45.39% -
  Horiz. % 289.09% 177.78% 349.66% 78.05% 72.70% 54.61% 100.00%
ROE 57.43 % 40.72 % 70.00 % 12.86 % 11.05 % 9.33 % 15.90 % 23.86%
  YoY % 41.04% -41.83% 444.32% 16.38% 18.44% -41.32% -
  Horiz. % 361.19% 256.10% 440.25% 80.88% 69.50% 58.68% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 305.83 266.50 243.92 187.58 186.44 188.68 168.04 10.49%
  YoY % 14.76% 9.26% 30.04% 0.61% -1.19% 12.28% -
  Horiz. % 182.00% 158.59% 145.16% 111.63% 110.95% 112.28% 100.00%
EPS 136.80 73.60 126.00 21.60 20.00 15.20 24.80 32.91%
  YoY % 85.87% -41.59% 483.33% 8.00% 31.58% -38.71% -
  Horiz. % 551.61% 296.77% 508.06% 87.10% 80.65% 61.29% 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 2.3800 1.8100 1.8000 1.6800 1.8100 1.6300 1.5600 7.29%
  YoY % 31.49% 0.56% 7.14% -7.18% 11.04% 4.49% -
  Horiz. % 152.56% 116.03% 115.38% 107.69% 116.03% 104.49% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,341,974
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 305.83 266.50 203.39 155.22 155.89 155.69 139.85 13.92%
  YoY % 14.76% 31.03% 31.03% -0.43% 0.13% 11.33% -
  Horiz. % 218.68% 190.56% 145.43% 110.99% 111.47% 111.33% 100.00%
EPS 136.80 73.71 105.06 17.87 16.72 12.54 20.64 37.04%
  YoY % 85.59% -29.84% 487.91% 6.88% 33.33% -39.24% -
  Horiz. % 662.79% 357.12% 509.01% 86.58% 81.01% 60.76% 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 2.3800 1.8100 1.5009 1.3902 1.5134 1.3450 1.2982 10.62%
  YoY % 31.49% 20.59% 7.96% -8.14% 12.52% 3.60% -
  Horiz. % 183.33% 139.42% 115.61% 107.09% 116.58% 103.60% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 3.9300 3.1400 1.8300 2.3800 2.5500 2.8300 3.4500 -
P/RPS 1.29 0.00 0.75 1.27 1.37 1.50 2.05 -7.43%
  YoY % 0.00% 0.00% -40.94% -7.30% -8.67% -26.83% -
  Horiz. % 62.93% 0.00% 36.59% 61.95% 66.83% 73.17% 100.00%
P/EPS 2.88 0.00 1.45 11.02 12.75 18.62 13.91 -23.08%
  YoY % 0.00% 0.00% -86.84% -13.57% -31.53% 33.86% -
  Horiz. % 20.70% 0.00% 10.42% 79.22% 91.66% 133.86% 100.00%
EY 34.78 0.00 68.85 9.08 7.84 5.37 7.19 30.03%
  YoY % 0.00% 0.00% 658.26% 15.82% 46.00% -25.31% -
  Horiz. % 483.73% 0.00% 957.58% 126.29% 109.04% 74.69% 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 1.65 3.14 1.02 1.42 1.41 1.74 2.21 -4.75%
  YoY % -47.45% 207.84% -28.17% 0.71% -18.97% -21.27% -
  Horiz. % 74.66% 142.08% 46.15% 64.25% 63.80% 78.73% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 24/05/18 25/05/17 26/05/16 28/05/15 20/05/14 22/05/13 23/05/12 -
Price 3.2300 3.1300 2.1200 2.0800 2.3300 3.2400 3.3900 -
P/RPS 1.06 0.00 0.87 1.11 1.25 1.72 2.02 -10.19%
  YoY % 0.00% 0.00% -21.62% -11.20% -27.33% -14.85% -
  Horiz. % 52.48% 0.00% 43.07% 54.95% 61.88% 85.15% 100.00%
P/EPS 2.36 0.00 1.68 9.63 11.65 21.32 13.67 -25.37%
  YoY % 0.00% 0.00% -82.55% -17.34% -45.36% 55.96% -
  Horiz. % 17.26% 0.00% 12.29% 70.45% 85.22% 155.96% 100.00%
EY 42.32 0.00 59.43 10.38 8.58 4.69 7.32 33.95%
  YoY % 0.00% 0.00% 472.54% 20.98% 82.94% -35.93% -
  Horiz. % 578.14% 0.00% 811.89% 141.80% 117.21% 64.07% 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 1.36 3.13 1.18 1.24 1.29 1.99 2.17 -7.49%
  YoY % -56.55% 165.25% -4.84% -3.88% -35.18% -8.29% -
  Horiz. % 62.67% 144.24% 54.38% 57.14% 59.45% 91.71% 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.
 


 

239  441  452  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BARAKAH 0.07-0.015 
 LAMBO 0.065-0.005 
 ARMADA 0.19-0.005 
 PHB 0.0250.00 
 VC-PA 0.07-0.005 
 IMPIANA 0.035-0.01 
 LAMBO-WB 0.010.00 
 NIHSIN-WB 0.06-0.02 
 TIGER 0.045+0.005 
 IOIPG 1.190.00 
Partners & Brokers