Highlights

[AIRASIA] YoY Annualized Quarter Result on 2018-03-31 [#1]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 24-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Mar-2018  [#1]
Profit Trend QoQ -     178.59%    YoY -     85.44%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 9,247,044 11,524,108 10,220,728 8,906,216 6,797,176 5,187,324 5,209,744 10.03%
  YoY % -19.76% 12.75% 14.76% 31.03% 31.03% -0.43% -
  Horiz. % 177.50% 221.20% 196.18% 170.95% 130.47% 99.57% 100.00%
PBT -3,868,616 857,224 4,777,356 2,565,312 4,373,484 773,196 535,328 -
  YoY % -551.30% -82.06% 86.23% -41.34% 465.64% 44.43% -
  Horiz. % -722.66% 160.13% 892.42% 479.20% 816.97% 144.43% 100.00%
Tax 55,320 -450,788 -415,992 -228,320 -865,716 -175,872 23,548 15.28%
  YoY % 112.27% -8.36% -82.20% 73.63% -392.24% -846.87% -
  Horiz. % 234.92% -1,914.34% -1,766.57% -969.59% -3,676.39% -746.87% 100.00%
NP -3,813,296 406,436 4,361,364 2,336,992 3,507,768 597,324 558,876 -
  YoY % -1,038.23% -90.68% 86.62% -33.38% 487.25% 6.88% -
  Horiz. % -682.32% 72.72% 780.38% 418.16% 627.65% 106.88% 100.00%
NP to SH -3,215,380 384,356 4,567,940 2,463,240 3,511,172 597,324 558,876 -
  YoY % -936.56% -91.59% 85.44% -29.85% 487.82% 6.88% -
  Horiz. % -575.33% 68.77% 817.34% 440.75% 628.26% 106.88% 100.00%
Tax Rate - % 52.59 % 8.71 % 8.90 % 19.79 % 22.75 % -4.40 % -
  YoY % 0.00% 503.79% -2.13% -55.03% -13.01% 617.05% -
  Horiz. % 0.00% -1,195.23% -197.95% -202.27% -449.77% -517.05% 100.00%
Total Cost 13,060,340 11,117,672 5,859,364 6,569,224 3,289,408 4,590,000 4,650,868 18.76%
  YoY % 17.47% 89.74% -10.81% 99.71% -28.34% -1.31% -
  Horiz. % 280.82% 239.05% 125.98% 141.25% 70.73% 98.69% 100.00%
Net Worth 2,974,356 8,254,676 - 6,048,972 5,015,959 4,645,853 5,057,827 -8.46%
  YoY % -63.97% 0.00% 0.00% 20.59% 7.97% -8.15% -
  Horiz. % 58.81% 163.21% 0.00% 119.60% 99.17% 91.85% 100.00%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div - 12,031,106 - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 3,130.20 % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 2,974,356 8,254,676 - 6,048,972 5,015,959 4,645,853 5,057,827 -8.46%
  YoY % -63.97% 0.00% 0.00% 20.59% 7.97% -8.15% -
  Horiz. % 58.81% 163.21% 0.00% 119.60% 99.17% 91.85% 100.00%
NOSH 3,341,974 3,341,974 3,341,974 3,341,974 2,786,644 2,765,388 2,794,380 3.02%
  YoY % 0.00% 0.00% 0.00% 19.93% 0.77% -1.04% -
  Horiz. % 119.60% 119.60% 119.60% 119.60% 99.72% 98.96% 100.00%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin -41.24 % 3.53 % 42.67 % 26.24 % 51.61 % 11.52 % 10.73 % -
  YoY % -1,268.27% -91.73% 62.61% -49.16% 348.00% 7.36% -
  Horiz. % -384.34% 32.90% 397.67% 244.55% 480.99% 107.36% 100.00%
ROE -108.10 % 4.66 % - % 40.72 % 70.00 % 12.86 % 11.05 % -
  YoY % -2,419.74% 0.00% 0.00% -41.83% 444.32% 16.38% -
  Horiz. % -978.28% 42.17% 0.00% 368.51% 633.48% 116.38% 100.00%
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 276.69 344.83 305.83 266.50 243.92 187.58 186.44 6.79%
  YoY % -19.76% 12.75% 14.76% 9.26% 30.04% 0.61% -
  Horiz. % 148.41% 184.95% 164.04% 142.94% 130.83% 100.61% 100.00%
EPS -96.40 11.60 136.80 73.60 126.00 21.60 20.00 -
  YoY % -931.03% -91.52% 85.87% -41.59% 483.33% 8.00% -
  Horiz. % -482.00% 58.00% 684.00% 368.00% 630.00% 108.00% 100.00%
DPS 0.00 360.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 0.8900 2.4700 - 1.8100 1.8000 1.6800 1.8100 -11.15%
  YoY % -63.97% 0.00% 0.00% 0.56% 7.14% -7.18% -
  Horiz. % 49.17% 136.46% 0.00% 100.00% 99.45% 92.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,341,974
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 276.69 344.83 305.83 266.50 203.39 155.22 155.89 10.02%
  YoY % -19.76% 12.75% 14.76% 31.03% 31.03% -0.43% -
  Horiz. % 177.49% 221.20% 196.18% 170.95% 130.47% 99.57% 100.00%
EPS -96.40 11.60 136.80 73.71 105.06 17.87 16.72 -
  YoY % -931.03% -91.52% 85.59% -29.84% 487.91% 6.88% -
  Horiz. % -576.56% 69.38% 818.18% 440.85% 628.35% 106.88% 100.00%
DPS 0.00 360.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 0.8900 2.4700 - 1.8100 1.5009 1.3902 1.5134 -8.46%
  YoY % -63.97% 0.00% 0.00% 20.59% 7.96% -8.14% -
  Horiz. % 58.81% 163.21% 0.00% 119.60% 99.17% 91.86% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.7900 2.6600 3.9300 3.1400 1.8300 2.3800 2.5500 -
P/RPS 0.29 0.77 1.29 0.00 0.75 1.27 1.37 -22.78%
  YoY % -62.34% -40.31% 0.00% 0.00% -40.94% -7.30% -
  Horiz. % 21.17% 56.20% 94.16% 0.00% 54.74% 92.70% 100.00%
P/EPS -0.82 23.13 2.88 0.00 1.45 11.02 12.75 -
  YoY % -103.55% 703.12% 0.00% 0.00% -86.84% -13.57% -
  Horiz. % -6.43% 181.41% 22.59% 0.00% 11.37% 86.43% 100.00%
EY -121.79 4.32 34.78 0.00 68.85 9.08 7.84 -
  YoY % -2,919.21% -87.58% 0.00% 0.00% 658.26% 15.82% -
  Horiz. % -1,553.44% 55.10% 443.62% 0.00% 878.19% 115.82% 100.00%
DY 0.00 135.34 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.89 1.08 0.00 3.14 1.02 1.42 1.41 -7.38%
  YoY % -17.59% 0.00% 0.00% 207.84% -28.17% 0.71% -
  Horiz. % 63.12% 76.60% 0.00% 222.70% 72.34% 100.71% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date - 29/05/19 24/05/18 25/05/17 26/05/16 28/05/15 20/05/14 -
Price 0.8550 2.6300 3.2300 3.1300 2.1200 2.0800 2.3300 -
P/RPS 0.31 0.76 1.06 0.00 0.87 1.11 1.25 -20.72%
  YoY % -59.21% -28.30% 0.00% 0.00% -21.62% -11.20% -
  Horiz. % 24.80% 60.80% 84.80% 0.00% 69.60% 88.80% 100.00%
P/EPS -0.89 22.87 2.36 0.00 1.68 9.63 11.65 -
  YoY % -103.89% 869.07% 0.00% 0.00% -82.55% -17.34% -
  Horiz. % -7.64% 196.31% 20.26% 0.00% 14.42% 82.66% 100.00%
EY -112.53 4.37 42.32 0.00 59.43 10.38 8.58 -
  YoY % -2,675.06% -89.67% 0.00% 0.00% 472.54% 20.98% -
  Horiz. % -1,311.54% 50.93% 493.24% 0.00% 692.66% 120.98% 100.00%
DY 0.00 136.88 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.96 1.06 0.00 3.13 1.18 1.24 1.29 -4.80%
  YoY % -9.43% 0.00% 0.00% 165.25% -4.84% -3.88% -
  Horiz. % 74.42% 82.17% 0.00% 242.64% 91.47% 96.12% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

559  433  624  487 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HPPHB 0.71+0.14 
 MTOUCHE 0.0650.00 
 WIDAD 0.66-0.005 
 ANZO 0.105+0.025 
 DGB 0.125-0.05 
 VIZIONE 0.275-0.03 
 KSTAR 0.32+0.065 
 KTG 0.25-0.015 
 AT 0.1750.00 
 PNEPCB 0.33-0.01 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS