Highlights

[AIRASIA] YoY Cumulative Quarter Result on 2018-09-30 [#3]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 29-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     60.93%    YoY -     90.90%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 9,086,399 7,779,604 7,052,963 5,000,188 4,137,321 3,928,678 3,835,183 15.45%
  YoY % 16.80% 10.30% 41.05% 20.86% 5.31% 2.44% -
  Horiz. % 236.92% 202.85% 183.90% 130.38% 107.88% 102.44% 100.00%
PBT -317,288 1,780,935 1,513,828 1,820,123 -219,637 415,613 269,565 -
  YoY % -117.82% 17.64% -16.83% 928.70% -152.85% 54.18% -
  Horiz. % -117.70% 660.67% 561.58% 675.21% -81.48% 154.18% 100.00%
Tax 416,754 432,027 -355,728 -249,553 206,266 96,658 -70,942 -
  YoY % -3.54% 221.45% -42.55% -220.99% 113.40% 236.25% -
  Horiz. % -587.46% -608.99% 501.43% 351.77% -290.75% -136.25% 100.00%
NP 99,466 2,212,962 1,158,100 1,570,570 -13,371 512,271 198,623 -10.88%
  YoY % -95.51% 91.09% -26.26% 11,846.09% -102.61% 157.91% -
  Horiz. % 50.08% 1,114.15% 583.06% 790.73% -6.73% 257.91% 100.00%
NP to SH 80,715 2,419,361 1,267,320 1,573,081 -13,371 512,271 198,623 -13.93%
  YoY % -96.66% 90.90% -19.44% 11,864.87% -102.61% 157.91% -
  Horiz. % 40.64% 1,218.07% 638.05% 791.99% -6.73% 257.91% 100.00%
Tax Rate - % -24.26 % 23.50 % 13.71 % - % -23.26 % 26.32 % -
  YoY % 0.00% -203.23% 71.41% 0.00% 0.00% -188.37% -
  Horiz. % 0.00% -92.17% 89.29% 52.09% 0.00% -88.37% 100.00%
Total Cost 8,986,933 5,566,642 5,894,863 3,429,618 4,150,692 3,416,407 3,636,560 16.27%
  YoY % 61.44% -5.57% 71.88% -17.37% 21.49% -6.05% -
  Horiz. % 247.13% 153.07% 162.10% 94.31% 114.14% 93.95% 100.00%
Net Worth 4,611,924 8,622,292 6,216,071 5,958,218 3,663,654 5,178,391 4,867,662 -0.90%
  YoY % -46.51% 38.71% 4.33% 62.63% -29.25% 6.38% -
  Horiz. % 94.75% 177.13% 127.70% 122.40% 75.27% 106.38% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - 1,336,789 - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 55.25 % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 4,611,924 8,622,292 6,216,071 5,958,218 3,663,654 5,178,391 4,867,662 -0.90%
  YoY % -46.51% 38.71% 4.33% 62.63% -29.25% 6.38% -
  Horiz. % 94.75% 177.13% 127.70% 122.40% 75.27% 106.38% 100.00%
NOSH 3,341,974 3,341,974 3,341,974 2,784,214 2,674,200 2,784,081 2,797,507 3.01%
  YoY % 0.00% 0.00% 20.03% 4.11% -3.95% -0.48% -
  Horiz. % 119.46% 119.46% 119.46% 99.52% 95.59% 99.52% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 1.09 % 28.45 % 16.42 % 31.41 % -0.32 % 13.04 % 5.18 % -22.87%
  YoY % -96.17% 73.26% -47.72% 9,915.62% -102.45% 151.74% -
  Horiz. % 21.04% 549.23% 316.99% 606.37% -6.18% 251.74% 100.00%
ROE 1.75 % 28.06 % 20.39 % 26.40 % -0.36 % 9.89 % 4.08 % -13.15%
  YoY % -93.76% 37.62% -22.77% 7,433.33% -103.64% 142.40% -
  Horiz. % 42.89% 687.75% 499.75% 647.06% -8.82% 242.40% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 271.89 232.78 211.04 179.59 154.71 141.11 137.09 12.08%
  YoY % 16.80% 10.30% 17.51% 16.08% 9.64% 2.93% -
  Horiz. % 198.33% 169.80% 153.94% 131.00% 112.85% 102.93% 100.00%
EPS 2.40 72.40 37.90 56.50 -0.50 18.40 7.10 -16.53%
  YoY % -96.69% 91.03% -32.92% 11,400.00% -102.72% 159.15% -
  Horiz. % 33.80% 1,019.72% 533.80% 795.77% -7.04% 259.15% 100.00%
DPS 0.00 40.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 1.3800 2.5800 1.8600 2.1400 1.3700 1.8600 1.7400 -3.79%
  YoY % -46.51% 38.71% -13.08% 56.20% -26.34% 6.90% -
  Horiz. % 79.31% 148.28% 106.90% 122.99% 78.74% 106.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,341,974
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 271.89 232.78 211.04 149.62 123.80 117.56 114.76 15.45%
  YoY % 16.80% 10.30% 41.05% 20.86% 5.31% 2.44% -
  Horiz. % 236.92% 202.84% 183.90% 130.38% 107.88% 102.44% 100.00%
EPS 2.40 72.40 37.90 47.07 -0.40 15.33 5.94 -14.01%
  YoY % -96.69% 91.03% -19.48% 11,867.50% -102.61% 158.08% -
  Horiz. % 40.40% 1,218.86% 638.05% 792.42% -6.73% 258.08% 100.00%
DPS 0.00 40.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 1.3800 2.5800 1.8600 1.7828 1.0963 1.5495 1.4565 -0.89%
  YoY % -46.51% 38.71% 4.33% 62.62% -29.25% 6.39% -
  Horiz. % 94.75% 177.14% 127.70% 122.40% 75.27% 106.39% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 1.7600 3.1600 3.4500 2.7900 1.2800 2.5300 2.5600 -
P/RPS 0.65 1.36 1.63 1.55 0.83 1.79 1.87 -16.14%
  YoY % -52.21% -16.56% 5.16% 86.75% -53.63% -4.28% -
  Horiz. % 34.76% 72.73% 87.17% 82.89% 44.39% 95.72% 100.00%
P/EPS 72.87 4.37 9.10 4.94 -256.00 13.75 36.06 12.43%
  YoY % 1,567.51% -51.98% 84.21% 101.93% -1,961.82% -61.87% -
  Horiz. % 202.08% 12.12% 25.24% 13.70% -709.93% 38.13% 100.00%
EY 1.37 22.91 10.99 20.25 -0.39 7.27 2.77 -11.07%
  YoY % -94.02% 108.46% -45.73% 5,292.31% -105.36% 162.45% -
  Horiz. % 49.46% 827.08% 396.75% 731.05% -14.08% 262.45% 100.00%
DY 0.00 12.66 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 1.28 1.22 1.85 1.30 0.93 1.36 1.47 -2.28%
  YoY % 4.92% -34.05% 42.31% 39.78% -31.62% -7.48% -
  Horiz. % 87.07% 82.99% 125.85% 88.44% 63.27% 92.52% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 27/11/19 29/11/18 29/11/17 24/11/16 27/11/15 19/11/14 20/11/13 -
Price 1.7500 2.9800 3.1700 2.7100 1.3300 2.4600 2.5100 -
P/RPS 0.64 1.28 1.50 1.51 0.86 1.74 1.83 -16.06%
  YoY % -50.00% -14.67% -0.66% 75.58% -50.57% -4.92% -
  Horiz. % 34.97% 69.95% 81.97% 82.51% 46.99% 95.08% 100.00%
P/EPS 72.46 4.12 8.36 4.80 -266.00 13.37 35.35 12.70%
  YoY % 1,658.74% -50.72% 74.17% 101.80% -2,089.53% -62.18% -
  Horiz. % 204.98% 11.65% 23.65% 13.58% -752.48% 37.82% 100.00%
EY 1.38 24.29 11.96 20.85 -0.38 7.48 2.83 -11.28%
  YoY % -94.32% 103.09% -42.64% 5,586.84% -105.08% 164.31% -
  Horiz. % 48.76% 858.30% 422.61% 736.75% -13.43% 264.31% 100.00%
DY 0.00 13.42 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 1.27 1.16 1.70 1.27 0.97 1.32 1.44 -2.07%
  YoY % 9.48% -31.76% 33.86% 30.93% -26.52% -8.33% -
  Horiz. % 88.19% 80.56% 118.06% 88.19% 67.36% 91.67% 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.
 


 

289  251  522  1203 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ECOWLD 0.795+0.05 
 SAPNRG 0.260.00 
 HSI-H8F 0.13-0.06 
 EKOVEST 0.81+0.015 
 DYNACIA-PA 0.05+0.01 
 HSI-C7K 0.335+0.055 
 PERDANA-PR 0.010.00 
 DGB 0.14-0.005 
 ECOWLD-CV 0.025+0.01 
 KHEESAN 0.47-0.025 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers