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
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 11,524,108 10,220,728 8,906,216 6,797,176 5,187,324 5,209,744 5,203,136 14.16%
  YoY % 12.75% 14.76% 31.03% 31.03% -0.43% 0.13% -
  Horiz. % 221.48% 196.43% 171.17% 130.64% 99.70% 100.13% 100.00%
PBT 857,224 4,777,356 2,565,312 4,373,484 773,196 535,328 527,360 8.43%
  YoY % -82.06% 86.23% -41.34% 465.64% 44.43% 1.51% -
  Horiz. % 162.55% 905.90% 486.44% 829.32% 146.62% 101.51% 100.00%
Tax -450,788 -415,992 -228,320 -865,716 -175,872 23,548 -108,188 26.84%
  YoY % -8.36% -82.20% 73.63% -392.24% -846.87% 121.77% -
  Horiz. % 416.67% 384.51% 211.04% 800.20% 162.56% -21.77% 100.00%
NP 406,436 4,361,364 2,336,992 3,507,768 597,324 558,876 419,172 -0.51%
  YoY % -90.68% 86.62% -33.38% 487.25% 6.88% 33.33% -
  Horiz. % 96.96% 1,040.47% 557.53% 836.83% 142.50% 133.33% 100.00%
NP to SH 384,356 4,567,940 2,463,240 3,511,172 597,324 558,876 419,172 -1.43%
  YoY % -91.59% 85.44% -29.85% 487.82% 6.88% 33.33% -
  Horiz. % 91.69% 1,089.75% 587.64% 837.64% 142.50% 133.33% 100.00%
Tax Rate 52.59 % 8.71 % 8.90 % 19.79 % 22.75 % -4.40 % 20.52 % 16.97%
  YoY % 503.79% -2.13% -55.03% -13.01% 617.05% -121.44% -
  Horiz. % 256.29% 42.45% 43.37% 96.44% 110.87% -21.44% 100.00%
Total Cost 11,117,672 5,859,364 6,569,224 3,289,408 4,590,000 4,650,868 4,783,964 15.08%
  YoY % 89.74% -10.81% 99.71% -28.34% -1.31% -2.78% -
  Horiz. % 232.39% 122.48% 137.32% 68.76% 95.95% 97.22% 100.00%
Net Worth 8,254,676 - 6,048,972 5,015,959 4,645,853 5,057,827 4,495,068 10.66%
  YoY % 0.00% 0.00% 20.59% 7.97% -8.15% 12.52% -
  Horiz. % 183.64% 0.00% 134.57% 111.59% 103.35% 112.52% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 12,031,106 - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 3,130.20 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 8,254,676 - 6,048,972 5,015,959 4,645,853 5,057,827 4,495,068 10.66%
  YoY % 0.00% 0.00% 20.59% 7.97% -8.15% 12.52% -
  Horiz. % 183.64% 0.00% 134.57% 111.59% 103.35% 112.52% 100.00%
NOSH 3,341,974 3,341,974 3,341,974 2,786,644 2,765,388 2,794,380 2,757,710 3.25%
  YoY % 0.00% 0.00% 19.93% 0.77% -1.04% 1.33% -
  Horiz. % 121.19% 121.19% 121.19% 101.05% 100.28% 101.33% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 3.53 % 42.67 % 26.24 % 51.61 % 11.52 % 10.73 % 8.06 % -12.85%
  YoY % -91.73% 62.61% -49.16% 348.00% 7.36% 33.13% -
  Horiz. % 43.80% 529.40% 325.56% 640.32% 142.93% 133.13% 100.00%
ROE 4.66 % - % 40.72 % 70.00 % 12.86 % 11.05 % 9.33 % -10.92%
  YoY % 0.00% 0.00% -41.83% 444.32% 16.38% 18.44% -
  Horiz. % 49.95% 0.00% 436.44% 750.27% 137.83% 118.44% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 344.83 305.83 266.50 243.92 187.58 186.44 188.68 10.57%
  YoY % 12.75% 14.76% 9.26% 30.04% 0.61% -1.19% -
  Horiz. % 182.76% 162.09% 141.24% 129.28% 99.42% 98.81% 100.00%
EPS 11.60 136.80 73.60 126.00 21.60 20.00 15.20 -4.40%
  YoY % -91.52% 85.87% -41.59% 483.33% 8.00% 31.58% -
  Horiz. % 76.32% 900.00% 484.21% 828.95% 142.11% 131.58% 100.00%
DPS 360.00 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. % 100.00% - - - - - -
NAPS 2.4700 - 1.8100 1.8000 1.6800 1.8100 1.6300 7.17%
  YoY % 0.00% 0.00% 0.56% 7.14% -7.18% 11.04% -
  Horiz. % 151.53% 0.00% 111.04% 110.43% 103.07% 111.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,341,974
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 344.83 305.83 266.50 203.39 155.22 155.89 155.69 14.16%
  YoY % 12.75% 14.76% 31.03% 31.03% -0.43% 0.13% -
  Horiz. % 221.49% 196.44% 171.17% 130.64% 99.70% 100.13% 100.00%
EPS 11.60 136.80 73.71 105.06 17.87 16.72 12.54 -1.29%
  YoY % -91.52% 85.59% -29.84% 487.91% 6.88% 33.33% -
  Horiz. % 92.50% 1,090.91% 587.80% 837.80% 142.50% 133.33% 100.00%
DPS 360.00 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. % 100.00% - - - - - -
NAPS 2.4700 - 1.8100 1.5009 1.3902 1.5134 1.3450 10.66%
  YoY % 0.00% 0.00% 20.59% 7.96% -8.14% 12.52% -
  Horiz. % 183.64% 0.00% 134.57% 111.59% 103.36% 112.52% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 2.6600 3.9300 3.1400 1.8300 2.3800 2.5500 2.8300 -
P/RPS 0.77 1.29 0.00 0.75 1.27 1.37 1.50 -10.51%
  YoY % -40.31% 0.00% 0.00% -40.94% -7.30% -8.67% -
  Horiz. % 51.33% 86.00% 0.00% 50.00% 84.67% 91.33% 100.00%
P/EPS 23.13 2.88 0.00 1.45 11.02 12.75 18.62 3.68%
  YoY % 703.12% 0.00% 0.00% -86.84% -13.57% -31.53% -
  Horiz. % 124.22% 15.47% 0.00% 7.79% 59.18% 68.47% 100.00%
EY 4.32 34.78 0.00 68.85 9.08 7.84 5.37 -3.56%
  YoY % -87.58% 0.00% 0.00% 658.26% 15.82% 46.00% -
  Horiz. % 80.45% 647.67% 0.00% 1,282.12% 169.09% 146.00% 100.00%
DY 135.34 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 1.08 0.00 3.14 1.02 1.42 1.41 1.74 -7.64%
  YoY % 0.00% 0.00% 207.84% -28.17% 0.71% -18.97% -
  Horiz. % 62.07% 0.00% 180.46% 58.62% 81.61% 81.03% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/05/19 24/05/18 25/05/17 26/05/16 28/05/15 20/05/14 22/05/13 -
Price 2.6300 3.2300 3.1300 2.1200 2.0800 2.3300 3.2400 -
P/RPS 0.76 1.06 0.00 0.87 1.11 1.25 1.72 -12.72%
  YoY % -28.30% 0.00% 0.00% -21.62% -11.20% -27.33% -
  Horiz. % 44.19% 61.63% 0.00% 50.58% 64.53% 72.67% 100.00%
P/EPS 22.87 2.36 0.00 1.68 9.63 11.65 21.32 1.18%
  YoY % 869.07% 0.00% 0.00% -82.55% -17.34% -45.36% -
  Horiz. % 107.27% 11.07% 0.00% 7.88% 45.17% 54.64% 100.00%
EY 4.37 42.32 0.00 59.43 10.38 8.58 4.69 -1.17%
  YoY % -89.67% 0.00% 0.00% 472.54% 20.98% 82.94% -
  Horiz. % 93.18% 902.35% 0.00% 1,267.16% 221.32% 182.94% 100.00%
DY 136.88 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 1.06 0.00 3.13 1.18 1.24 1.29 1.99 -9.96%
  YoY % 0.00% 0.00% 165.25% -4.84% -3.88% -35.18% -
  Horiz. % 53.27% 0.00% 157.29% 59.30% 62.31% 64.82% 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.
 


 

373  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers