Highlights

[AIRASIA] YoY Cumulative Quarter Result on 2015-09-30 [#3]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 27-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Sep-2015  [#3]
Profit Trend QoQ -     -103.41%    YoY -     -102.61%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 7,779,604 7,052,963 5,000,188 4,137,321 3,928,678 3,835,183 3,587,462 13.76%
  YoY % 10.30% 41.05% 20.86% 5.31% 2.44% 6.91% -
  Horiz. % 216.86% 196.60% 139.38% 115.33% 109.51% 106.91% 100.00%
PBT 1,780,935 1,513,828 1,820,123 -219,637 415,613 269,565 649,606 18.29%
  YoY % 17.64% -16.83% 928.70% -152.85% 54.18% -58.50% -
  Horiz. % 274.16% 233.04% 280.19% -33.81% 63.98% 41.50% 100.00%
Tax 432,027 -355,728 -249,553 206,266 96,658 -70,942 -163,406 -
  YoY % 221.45% -42.55% -220.99% 113.40% 236.25% 56.59% -
  Horiz. % -264.39% 217.70% 152.72% -126.23% -59.15% 43.41% 100.00%
NP 2,212,962 1,158,100 1,570,570 -13,371 512,271 198,623 486,200 28.72%
  YoY % 91.09% -26.26% 11,846.09% -102.61% 157.91% -59.15% -
  Horiz. % 455.15% 238.19% 323.03% -2.75% 105.36% 40.85% 100.00%
NP to SH 2,419,361 1,267,320 1,573,081 -13,371 512,271 198,623 486,200 30.65%
  YoY % 90.90% -19.44% 11,864.87% -102.61% 157.91% -59.15% -
  Horiz. % 497.61% 260.66% 323.55% -2.75% 105.36% 40.85% 100.00%
Tax Rate -24.26 % 23.50 % 13.71 % - % -23.26 % 26.32 % 25.15 % -
  YoY % -203.23% 71.41% 0.00% 0.00% -188.37% 4.65% -
  Horiz. % -96.46% 93.44% 54.51% 0.00% -92.49% 104.65% 100.00%
Total Cost 5,566,642 5,894,863 3,429,618 4,150,692 3,416,407 3,636,560 3,101,262 10.24%
  YoY % -5.57% 71.88% -17.37% 21.49% -6.05% 17.26% -
  Horiz. % 179.50% 190.08% 110.59% 133.84% 110.16% 117.26% 100.00%
Net Worth 8,622,292 6,216,071 5,958,218 3,663,654 5,178,391 4,867,662 5,444,987 7.96%
  YoY % 38.71% 4.33% 62.63% -29.25% 6.38% -10.60% -
  Horiz. % 158.35% 114.16% 109.43% 67.28% 95.10% 89.40% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 1,336,789 - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 55.25 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 8,622,292 6,216,071 5,958,218 3,663,654 5,178,391 4,867,662 5,444,987 7.96%
  YoY % 38.71% 4.33% 62.63% -29.25% 6.38% -10.60% -
  Horiz. % 158.35% 114.16% 109.43% 67.28% 95.10% 89.40% 100.00%
NOSH 3,341,974 3,341,974 2,784,214 2,674,200 2,784,081 2,797,507 2,778,054 3.13%
  YoY % 0.00% 20.03% 4.11% -3.95% -0.48% 0.70% -
  Horiz. % 120.30% 120.30% 100.22% 96.26% 100.22% 100.70% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 28.45 % 16.42 % 31.41 % -0.32 % 13.04 % 5.18 % 13.55 % 13.15%
  YoY % 73.26% -47.72% 9,915.62% -102.45% 151.74% -61.77% -
  Horiz. % 209.96% 121.18% 231.81% -2.36% 96.24% 38.23% 100.00%
ROE 28.06 % 20.39 % 26.40 % -0.36 % 9.89 % 4.08 % 8.93 % 21.01%
  YoY % 37.62% -22.77% 7,433.33% -103.64% 142.40% -54.31% -
  Horiz. % 314.22% 228.33% 295.63% -4.03% 110.75% 45.69% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 232.78 211.04 179.59 154.71 141.11 137.09 129.14 10.31%
  YoY % 10.30% 17.51% 16.08% 9.64% 2.93% 6.16% -
  Horiz. % 180.25% 163.42% 139.07% 119.80% 109.27% 106.16% 100.00%
EPS 72.40 37.90 56.50 -0.50 18.40 7.10 17.50 26.69%
  YoY % 91.03% -32.92% 11,400.00% -102.72% 159.15% -59.43% -
  Horiz. % 413.71% 216.57% 322.86% -2.86% 105.14% 40.57% 100.00%
DPS 40.00 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 2.5800 1.8600 2.1400 1.3700 1.8600 1.7400 1.9600 4.69%
  YoY % 38.71% -13.08% 56.20% -26.34% 6.90% -11.22% -
  Horiz. % 131.63% 94.90% 109.18% 69.90% 94.90% 88.78% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,341,974
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 232.78 211.04 149.62 123.80 117.56 114.76 107.35 13.76%
  YoY % 10.30% 41.05% 20.86% 5.31% 2.44% 6.90% -
  Horiz. % 216.84% 196.59% 139.38% 115.32% 109.51% 106.90% 100.00%
EPS 72.40 37.90 47.07 -0.40 15.33 5.94 14.55 30.65%
  YoY % 91.03% -19.48% 11,867.50% -102.61% 158.08% -59.18% -
  Horiz. % 497.59% 260.48% 323.51% -2.75% 105.36% 40.82% 100.00%
DPS 40.00 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 2.5800 1.8600 1.7828 1.0963 1.5495 1.4565 1.6293 7.96%
  YoY % 38.71% 4.33% 62.62% -29.25% 6.39% -10.61% -
  Horiz. % 158.35% 114.16% 109.42% 67.29% 95.10% 89.39% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 3.1600 3.4500 2.7900 1.2800 2.5300 2.5600 3.0200 -
P/RPS 1.36 1.63 1.55 0.83 1.79 1.87 2.34 -8.64%
  YoY % -16.56% 5.16% 86.75% -53.63% -4.28% -20.09% -
  Horiz. % 58.12% 69.66% 66.24% 35.47% 76.50% 79.91% 100.00%
P/EPS 4.37 9.10 4.94 -256.00 13.75 36.06 17.26 -20.45%
  YoY % -51.98% 84.21% 101.93% -1,961.82% -61.87% 108.92% -
  Horiz. % 25.32% 52.72% 28.62% -1,483.20% 79.66% 208.92% 100.00%
EY 22.91 10.99 20.25 -0.39 7.27 2.77 5.80 25.72%
  YoY % 108.46% -45.73% 5,292.31% -105.36% 162.45% -52.24% -
  Horiz. % 395.00% 189.48% 349.14% -6.72% 125.34% 47.76% 100.00%
DY 12.66 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 1.22 1.85 1.30 0.93 1.36 1.47 1.54 -3.81%
  YoY % -34.05% 42.31% 39.78% -31.62% -7.48% -4.55% -
  Horiz. % 79.22% 120.13% 84.42% 60.39% 88.31% 95.45% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 29/11/18 29/11/17 24/11/16 27/11/15 19/11/14 20/11/13 22/11/12 -
Price 2.9800 3.1700 2.7100 1.3300 2.4600 2.5100 2.8500 -
P/RPS 1.28 1.50 1.51 0.86 1.74 1.83 2.21 -8.70%
  YoY % -14.67% -0.66% 75.58% -50.57% -4.92% -17.19% -
  Horiz. % 57.92% 67.87% 68.33% 38.91% 78.73% 82.81% 100.00%
P/EPS 4.12 8.36 4.80 -266.00 13.37 35.35 16.28 -20.46%
  YoY % -50.72% 74.17% 101.80% -2,089.53% -62.18% 117.14% -
  Horiz. % 25.31% 51.35% 29.48% -1,633.91% 82.13% 217.14% 100.00%
EY 24.29 11.96 20.85 -0.38 7.48 2.83 6.14 25.75%
  YoY % 103.09% -42.64% 5,586.84% -105.08% 164.31% -53.91% -
  Horiz. % 395.60% 194.79% 339.58% -6.19% 121.82% 46.09% 100.00%
DY 13.42 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 1.16 1.70 1.27 0.97 1.32 1.44 1.45 -3.65%
  YoY % -31.76% 33.86% 30.93% -26.52% -8.33% -0.69% -
  Horiz. % 80.00% 117.24% 87.59% 66.90% 91.03% 99.31% 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.
 


 

405  370  472  1025 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.005 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers