Highlights

[AIRASIA] YoY Cumulative Quarter Result on 2015-06-30 [#2]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 26-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     162.74%    YoY -     -22.59%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 5,178,806 4,604,905 3,323,371 2,621,650 2,613,352 2,547,041 2,349,959 14.07%
  YoY % 12.46% 38.56% 26.77% 0.32% 2.60% 8.39% -
  Horiz. % 220.38% 195.96% 141.42% 111.56% 111.21% 108.39% 100.00%
PBT 1,468,902 1,028,203 1,347,516 242,061 389,146 244,453 387,680 24.85%
  YoY % 42.86% -23.70% 456.68% -37.80% 59.19% -36.94% -
  Horiz. % 378.90% 265.22% 347.58% 62.44% 100.38% 63.06% 100.00%
Tax -63,724 -304,007 -127,999 150,297 117,727 -81,312 -62,113 0.43%
  YoY % 79.04% -137.51% -185.16% 27.67% 244.78% -30.91% -
  Horiz. % 102.59% 489.44% 206.07% -241.97% -189.54% 130.91% 100.00%
NP 1,405,178 724,196 1,219,517 392,358 506,873 163,141 325,567 27.59%
  YoY % 94.03% -40.62% 210.82% -22.59% 210.70% -49.89% -
  Horiz. % 431.61% 222.44% 374.58% 120.52% 155.69% 50.11% 100.00%
NP to SH 1,503,353 762,397 1,220,244 392,358 506,873 163,141 325,567 29.03%
  YoY % 97.19% -37.52% 211.00% -22.59% 210.70% -49.89% -
  Horiz. % 461.76% 234.18% 374.81% 120.52% 155.69% 50.11% 100.00%
Tax Rate 4.34 % 29.57 % 9.50 % -62.09 % -30.25 % 33.26 % 16.02 % -19.55%
  YoY % -85.32% 211.26% 115.30% -105.26% -190.95% 107.62% -
  Horiz. % 27.09% 184.58% 59.30% -387.58% -188.83% 207.62% 100.00%
Total Cost 3,773,628 3,880,709 2,103,854 2,229,292 2,106,479 2,383,900 2,024,392 10.93%
  YoY % -2.76% 84.46% -5.63% 5.83% -11.64% 17.76% -
  Horiz. % 186.41% 191.70% 103.93% 110.12% 104.05% 117.76% 100.00%
Net Worth 8,221,256 5,714,775 5,586,993 4,758,384 5,207,980 4,562,417 2,779,058 19.80%
  YoY % 43.86% 2.29% 17.41% -8.63% 14.15% 64.17% -
  Horiz. % 295.83% 205.64% 201.04% 171.22% 187.40% 164.17% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 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
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 8,221,256 5,714,775 5,586,993 4,758,384 5,207,980 4,562,417 2,779,058 19.80%
  YoY % 43.86% 2.29% 17.41% -8.63% 14.15% 64.17% -
  Horiz. % 295.83% 205.64% 201.04% 171.22% 187.40% 164.17% 100.00%
NOSH 3,341,974 3,341,974 2,779,598 2,782,680 2,785,016 2,765,101 2,779,058 3.12%
  YoY % 0.00% 20.23% -0.11% -0.08% 0.72% -0.50% -
  Horiz. % 120.26% 120.26% 100.02% 100.13% 100.21% 99.50% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 27.13 % 15.73 % 36.70 % 14.97 % 19.40 % 6.41 % 13.85 % 11.85%
  YoY % 72.47% -57.14% 145.16% -22.84% 202.65% -53.72% -
  Horiz. % 195.88% 113.57% 264.98% 108.09% 140.07% 46.28% 100.00%
ROE 18.29 % 13.34 % 21.84 % 8.25 % 9.73 % 3.58 % 11.72 % 7.70%
  YoY % 37.11% -38.92% 164.73% -15.21% 171.79% -69.45% -
  Horiz. % 156.06% 113.82% 186.35% 70.39% 83.02% 30.55% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 154.96 137.79 119.56 94.21 93.84 92.11 84.56 10.62%
  YoY % 12.46% 15.25% 26.91% 0.39% 1.88% 8.93% -
  Horiz. % 183.25% 162.95% 141.39% 111.41% 110.97% 108.93% 100.00%
EPS 45.00 22.80 43.90 14.10 18.20 5.90 11.70 25.16%
  YoY % 97.37% -48.06% 211.35% -22.53% 208.47% -49.57% -
  Horiz. % 384.62% 194.87% 375.21% 120.51% 155.56% 50.43% 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 2.4600 1.7100 2.0100 1.7100 1.8700 1.6500 1.0000 16.18%
  YoY % 43.86% -14.93% 17.54% -8.56% 13.33% 65.00% -
  Horiz. % 246.00% 171.00% 201.00% 171.00% 187.00% 165.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,341,974
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 154.96 137.79 99.44 78.45 78.20 76.21 70.32 14.07%
  YoY % 12.46% 38.57% 26.76% 0.32% 2.61% 8.38% -
  Horiz. % 220.36% 195.95% 141.41% 111.56% 111.21% 108.38% 100.00%
EPS 45.00 22.81 36.51 11.74 15.17 4.88 9.74 29.04%
  YoY % 97.28% -37.52% 210.99% -22.61% 210.86% -49.90% -
  Horiz. % 462.01% 234.19% 374.85% 120.53% 155.75% 50.10% 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 2.4600 1.7100 1.6718 1.4238 1.5584 1.3652 0.8316 19.80%
  YoY % 43.86% 2.28% 17.42% -8.64% 14.15% 64.17% -
  Horiz. % 295.82% 205.63% 201.03% 171.21% 187.40% 164.17% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 2.9900 3.2500 2.6000 1.5400 2.3000 3.1900 3.5700 -
P/RPS 1.93 2.36 2.17 1.63 2.45 3.46 4.22 -12.22%
  YoY % -18.22% 8.76% 33.13% -33.47% -29.19% -18.01% -
  Horiz. % 45.73% 55.92% 51.42% 38.63% 58.06% 81.99% 100.00%
P/EPS 6.65 14.25 5.92 10.92 12.64 54.07 30.47 -22.40%
  YoY % -53.33% 140.71% -45.79% -13.61% -76.62% 77.45% -
  Horiz. % 21.82% 46.77% 19.43% 35.84% 41.48% 177.45% 100.00%
EY 15.04 7.02 16.88 9.16 7.91 1.85 3.28 28.88%
  YoY % 114.25% -58.41% 84.28% 15.80% 327.57% -43.60% -
  Horiz. % 458.54% 214.02% 514.63% 279.27% 241.16% 56.40% 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 1.22 1.90 1.29 0.90 1.23 1.93 3.57 -16.38%
  YoY % -35.79% 47.29% 43.33% -26.83% -36.27% -45.94% -
  Horiz. % 34.17% 53.22% 36.13% 25.21% 34.45% 54.06% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 30/08/18 29/08/17 29/08/16 26/08/15 20/08/14 21/08/13 28/08/12 -
Price 3.4400 3.3300 2.9900 0.7800 2.3800 2.9800 3.5500 -
P/RPS 2.22 2.42 2.50 0.83 2.54 3.24 4.20 -10.08%
  YoY % -8.26% -3.20% 201.20% -67.32% -21.60% -22.86% -
  Horiz. % 52.86% 57.62% 59.52% 19.76% 60.48% 77.14% 100.00%
P/EPS 7.65 14.60 6.81 5.53 13.08 50.51 30.30 -20.49%
  YoY % -47.60% 114.39% 23.15% -57.72% -74.10% 66.70% -
  Horiz. % 25.25% 48.18% 22.48% 18.25% 43.17% 166.70% 100.00%
EY 13.08 6.85 14.68 18.08 7.65 1.98 3.30 25.79%
  YoY % 90.95% -53.34% -18.81% 136.34% 286.36% -40.00% -
  Horiz. % 396.36% 207.58% 444.85% 547.88% 231.82% 60.00% 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 1.40 1.95 1.49 0.46 1.27 1.81 3.55 -14.36%
  YoY % -28.21% 30.87% 223.91% -63.78% -29.83% -49.01% -
  Horiz. % 39.44% 54.93% 41.97% 12.96% 35.77% 50.99% 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
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

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