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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
2. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
4. Cutting Your Losses Our Investment Journey
5. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
6. Am I a Chinese Chauvinistic? Sslee blog
7. 高息股转型投资法 Our Investment Journey
8. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
Partners & Brokers