Highlights

[AIRASIA] YoY Cumulative Quarter Result on 2017-09-30 [#3]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 29-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     66.23%    YoY -     -19.44%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 2,869,821 9,086,399 7,779,604 7,052,963 5,000,188 4,137,321 3,928,678 -5.10%
  YoY % -68.42% 16.80% 10.30% 41.05% 20.86% 5.31% -
  Horiz. % 73.05% 231.28% 198.02% 179.53% 127.27% 105.31% 100.00%
PBT -3,347,084 -317,288 1,780,935 1,513,828 1,820,123 -219,637 415,613 -
  YoY % -954.90% -117.82% 17.64% -16.83% 928.70% -152.85% -
  Horiz. % -805.34% -76.34% 428.51% 364.24% 437.94% -52.85% 100.00%
Tax 141,496 416,754 432,027 -355,728 -249,553 206,266 96,658 6.55%
  YoY % -66.05% -3.54% 221.45% -42.55% -220.99% 113.40% -
  Horiz. % 146.39% 431.16% 446.96% -368.03% -258.18% 213.40% 100.00%
NP -3,205,588 99,466 2,212,962 1,158,100 1,570,570 -13,371 512,271 -
  YoY % -3,322.80% -95.51% 91.09% -26.26% 11,846.09% -102.61% -
  Horiz. % -625.76% 19.42% 431.99% 226.07% 306.59% -2.61% 100.00%
NP to SH -2,656,226 80,715 2,419,361 1,267,320 1,573,081 -13,371 512,271 -
  YoY % -3,390.87% -96.66% 90.90% -19.44% 11,864.87% -102.61% -
  Horiz. % -518.52% 15.76% 472.28% 247.39% 307.08% -2.61% 100.00%
Tax Rate - % - % -24.26 % 23.50 % 13.71 % - % -23.26 % -
  YoY % 0.00% 0.00% -203.23% 71.41% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 104.30% -101.03% -58.94% 0.00% 100.00%
Total Cost 6,075,409 8,986,933 5,566,642 5,894,863 3,429,618 4,150,692 3,416,407 10.06%
  YoY % -32.40% 61.44% -5.57% 71.88% -17.37% 21.49% -
  Horiz. % 177.83% 263.05% 162.94% 172.55% 100.39% 121.49% 100.00%
Net Worth 1,169,690 4,611,924 8,622,292 6,216,071 5,958,218 3,663,654 5,178,391 -21.94%
  YoY % -74.64% -46.51% 38.71% 4.33% 62.63% -29.25% -
  Horiz. % 22.59% 89.06% 166.51% 120.04% 115.06% 70.75% 100.00%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - 1,336,789 - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Div Payout % - % - % 55.25 % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 1,169,690 4,611,924 8,622,292 6,216,071 5,958,218 3,663,654 5,178,391 -21.94%
  YoY % -74.64% -46.51% 38.71% 4.33% 62.63% -29.25% -
  Horiz. % 22.59% 89.06% 166.51% 120.04% 115.06% 70.75% 100.00%
NOSH 3,341,974 3,341,974 3,341,974 3,341,974 2,784,214 2,674,200 2,784,081 3.09%
  YoY % 0.00% 0.00% 0.00% 20.03% 4.11% -3.95% -
  Horiz. % 120.04% 120.04% 120.04% 120.04% 100.00% 96.05% 100.00%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin -111.70 % 1.09 % 28.45 % 16.42 % 31.41 % -0.32 % 13.04 % -
  YoY % -10,347.71% -96.17% 73.26% -47.72% 9,915.62% -102.45% -
  Horiz. % -856.60% 8.36% 218.17% 125.92% 240.87% -2.45% 100.00%
ROE -227.09 % 1.75 % 28.06 % 20.39 % 26.40 % -0.36 % 9.89 % -
  YoY % -13,076.57% -93.76% 37.62% -22.77% 7,433.33% -103.64% -
  Horiz. % -2,296.16% 17.69% 283.72% 206.17% 266.94% -3.64% 100.00%
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 85.87 271.89 232.78 211.04 179.59 154.71 141.11 -7.94%
  YoY % -68.42% 16.80% 10.30% 17.51% 16.08% 9.64% -
  Horiz. % 60.85% 192.68% 164.96% 149.56% 127.27% 109.64% 100.00%
EPS -79.50 2.40 72.40 37.90 56.50 -0.50 18.40 -
  YoY % -3,412.50% -96.69% 91.03% -32.92% 11,400.00% -102.72% -
  Horiz. % -432.07% 13.04% 393.48% 205.98% 307.07% -2.72% 100.00%
DPS 0.00 0.00 40.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.3500 1.3800 2.5800 1.8600 2.1400 1.3700 1.8600 -24.28%
  YoY % -74.64% -46.51% 38.71% -13.08% 56.20% -26.34% -
  Horiz. % 18.82% 74.19% 138.71% 100.00% 115.05% 73.66% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,341,974
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 85.87 271.89 232.78 211.04 149.62 123.80 117.56 -5.10%
  YoY % -68.42% 16.80% 10.30% 41.05% 20.86% 5.31% -
  Horiz. % 73.04% 231.28% 198.01% 179.52% 127.27% 105.31% 100.00%
EPS -79.50 2.40 72.40 37.90 47.07 -0.40 15.33 -
  YoY % -3,412.50% -96.69% 91.03% -19.48% 11,867.50% -102.61% -
  Horiz. % -518.59% 15.66% 472.28% 247.23% 307.05% -2.61% 100.00%
DPS 0.00 0.00 40.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.3500 1.3800 2.5800 1.8600 1.7828 1.0963 1.5495 -21.94%
  YoY % -74.64% -46.51% 38.71% 4.33% 62.62% -29.25% -
  Horiz. % 22.59% 89.06% 166.51% 120.04% 115.06% 70.75% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.6700 1.7600 3.1600 3.4500 2.7900 1.2800 2.5300 -
P/RPS 0.78 0.65 1.36 1.63 1.55 0.83 1.79 -12.92%
  YoY % 20.00% -52.21% -16.56% 5.16% 86.75% -53.63% -
  Horiz. % 43.58% 36.31% 75.98% 91.06% 86.59% 46.37% 100.00%
P/EPS -0.84 72.87 4.37 9.10 4.94 -256.00 13.75 -
  YoY % -101.15% 1,567.51% -51.98% 84.21% 101.93% -1,961.82% -
  Horiz. % -6.11% 529.96% 31.78% 66.18% 35.93% -1,861.82% 100.00%
EY -118.63 1.37 22.91 10.99 20.25 -0.39 7.27 -
  YoY % -8,759.12% -94.02% 108.46% -45.73% 5,292.31% -105.36% -
  Horiz. % -1,631.77% 18.84% 315.13% 151.17% 278.54% -5.36% 100.00%
DY 0.00 0.00 12.66 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 1.91 1.28 1.22 1.85 1.30 0.93 1.36 5.82%
  YoY % 49.22% 4.92% -34.05% 42.31% 39.78% -31.62% -
  Horiz. % 140.44% 94.12% 89.71% 136.03% 95.59% 68.38% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 24/11/20 27/11/19 29/11/18 29/11/17 24/11/16 27/11/15 19/11/14 -
Price 0.7100 1.7500 2.9800 3.1700 2.7100 1.3300 2.4600 -
P/RPS 0.83 0.64 1.28 1.50 1.51 0.86 1.74 -11.60%
  YoY % 29.69% -50.00% -14.67% -0.66% 75.58% -50.57% -
  Horiz. % 47.70% 36.78% 73.56% 86.21% 86.78% 49.43% 100.00%
P/EPS -0.89 72.46 4.12 8.36 4.80 -266.00 13.37 -
  YoY % -101.23% 1,658.74% -50.72% 74.17% 101.80% -2,089.53% -
  Horiz. % -6.66% 541.96% 30.82% 62.53% 35.90% -1,989.53% 100.00%
EY -111.94 1.38 24.29 11.96 20.85 -0.38 7.48 -
  YoY % -8,211.59% -94.32% 103.09% -42.64% 5,586.84% -105.08% -
  Horiz. % -1,496.52% 18.45% 324.73% 159.89% 278.74% -5.08% 100.00%
DY 0.00 0.00 13.42 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 2.03 1.27 1.16 1.70 1.27 0.97 1.32 7.43%
  YoY % 59.84% 9.48% -31.76% 33.86% 30.93% -26.52% -
  Horiz. % 153.79% 96.21% 87.88% 128.79% 96.21% 73.48% 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
 
 

187  583  604  1142 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.18+0.005 
 HPPHB 0.87+0.16 
 FINTEC 0.0750.00 
 LAMBO 0.030.00 
 KSTAR 0.255-0.065 
 DNEX 0.235+0.01 
 PNEPCB 0.345+0.015 
 JFTECH 2.19+0.23 
 DGB 0.105-0.02 
 DNEX-WD 0.04+0.005 

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