Highlights

[AIRASIA] YoY Cumulative Quarter Result on 2013-12-31 [#4]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 26-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     82.32%    YoY -     -54.14%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 6,846,085 6,297,658 5,415,744 5,111,822 4,946,091 4,495,141 3,992,722 9.39%
  YoY % 8.71% 16.28% 5.95% 3.35% 10.03% 12.58% -
  Horiz. % 171.46% 157.73% 135.64% 128.03% 123.88% 112.58% 100.00%
PBT 1,704,691 215,150 22,701 361,235 962,557 777,017 1,099,299 7.58%
  YoY % 692.33% 847.76% -93.72% -62.47% 23.88% -29.32% -
  Horiz. % 155.07% 19.57% 2.07% 32.86% 87.56% 70.68% 100.00%
Tax -86,133 326,130 60,135 889 -172,949 -221,693 -32,422 17.67%
  YoY % -126.41% 442.33% 6,664.34% 100.51% 21.99% -583.77% -
  Horiz. % 265.66% -1,005.89% -185.48% -2.74% 533.43% 683.77% 100.00%
NP 1,618,558 541,280 82,836 362,124 789,608 555,324 1,066,877 7.19%
  YoY % 199.02% 553.44% -77.12% -54.14% 42.19% -47.95% -
  Horiz. % 151.71% 50.73% 7.76% 33.94% 74.01% 52.05% 100.00%
NP to SH 1,621,659 541,194 82,836 362,124 789,608 555,324 1,066,877 7.22%
  YoY % 199.64% 553.33% -77.12% -54.14% 42.19% -47.95% -
  Horiz. % 152.00% 50.73% 7.76% 33.94% 74.01% 52.05% 100.00%
Tax Rate 5.05 % -151.58 % -264.90 % -0.25 % 17.97 % 28.53 % 2.95 % 9.36%
  YoY % 103.33% 42.78% -105,860.00% -101.39% -37.01% 867.12% -
  Horiz. % 171.19% -5,138.30% -8,979.66% -8.47% 609.15% 967.12% 100.00%
Total Cost 5,227,527 5,756,378 5,332,908 4,749,698 4,156,483 3,939,817 2,925,845 10.15%
  YoY % -9.19% 7.94% 12.28% 14.27% 5.50% 34.66% -
  Horiz. % 178.67% 196.74% 182.27% 162.34% 142.06% 134.66% 100.00%
Net Worth 6,623,478 4,461,542 4,528,367 5,002,502 4,863,050 4,029,621 3,620,748 10.58%
  YoY % 48.46% -1.48% -9.48% 2.87% 20.68% 11.29% -
  Horiz. % 182.93% 123.22% 125.07% 138.16% 134.31% 111.29% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - 500,199 138,952 - -
  YoY % 0.00% 0.00% 0.00% 0.00% 259.98% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 359.98% 100.00% -
Div Payout % - % - % - % - % 63.35 % 25.02 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 153.20% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 253.20% 100.00% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 6,623,478 4,461,542 4,528,367 5,002,502 4,863,050 4,029,621 3,620,748 10.58%
  YoY % 48.46% -1.48% -9.48% 2.87% 20.68% 11.29% -
  Horiz. % 182.93% 123.22% 125.07% 138.16% 134.31% 111.29% 100.00%
NOSH 2,782,974 2,788,463 2,761,200 2,779,167 2,778,886 2,779,049 2,763,930 0.11%
  YoY % -0.20% 0.99% -0.65% 0.01% -0.01% 0.55% -
  Horiz. % 100.69% 100.89% 99.90% 100.55% 100.54% 100.55% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 23.64 % 8.59 % 1.53 % 7.08 % 15.96 % 12.35 % 26.72 % -2.02%
  YoY % 175.20% 461.44% -78.39% -55.64% 29.23% -53.78% -
  Horiz. % 88.47% 32.15% 5.73% 26.50% 59.73% 46.22% 100.00%
ROE 24.48 % 12.13 % 1.83 % 7.24 % 16.24 % 13.78 % 29.47 % -3.04%
  YoY % 101.81% 562.84% -74.72% -55.42% 17.85% -53.24% -
  Horiz. % 83.07% 41.16% 6.21% 24.57% 55.11% 46.76% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 246.00 225.85 196.14 183.93 177.99 161.75 144.46 9.27%
  YoY % 8.92% 15.15% 6.64% 3.34% 10.04% 11.97% -
  Horiz. % 170.29% 156.34% 135.77% 127.32% 123.21% 111.97% 100.00%
EPS 58.30 19.40 3.00 13.00 28.40 20.00 38.60 7.11%
  YoY % 200.52% 546.67% -76.92% -54.23% 42.00% -48.19% -
  Horiz. % 151.04% 50.26% 7.77% 33.68% 73.58% 51.81% 100.00%
DPS 0.00 0.00 0.00 0.00 18.00 5.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 260.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 360.00% 100.00% -
NAPS 2.3800 1.6000 1.6400 1.8000 1.7500 1.4500 1.3100 10.45%
  YoY % 48.75% -2.44% -8.89% 2.86% 20.69% 10.69% -
  Horiz. % 181.68% 122.14% 125.19% 137.40% 133.59% 110.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,812,188
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 179.58 165.20 142.06 134.09 129.74 117.91 104.74 9.39%
  YoY % 8.70% 16.29% 5.94% 3.35% 10.03% 12.57% -
  Horiz. % 171.45% 157.72% 135.63% 128.02% 123.87% 112.57% 100.00%
EPS 42.54 14.20 2.17 9.50 20.71 14.57 27.99 7.22%
  YoY % 199.58% 554.38% -77.16% -54.13% 42.14% -47.95% -
  Horiz. % 151.98% 50.73% 7.75% 33.94% 73.99% 52.05% 100.00%
DPS 0.00 0.00 0.00 0.00 13.12 3.64 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 260.44% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 360.44% 100.00% -
NAPS 1.7374 1.1703 1.1879 1.3122 1.2757 1.0570 0.9498 10.58%
  YoY % 48.46% -1.48% -9.47% 2.86% 20.69% 11.29% -
  Horiz. % 182.92% 123.22% 125.07% 138.16% 134.31% 111.29% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 2.2900 1.2900 2.7200 2.2000 2.7400 3.7700 2.5300 -
P/RPS 0.93 0.57 1.39 1.20 1.54 2.33 1.75 -9.99%
  YoY % 63.16% -58.99% 15.83% -22.08% -33.91% 33.14% -
  Horiz. % 53.14% 32.57% 79.43% 68.57% 88.00% 133.14% 100.00%
P/EPS 3.93 6.65 90.67 16.88 9.64 18.87 6.55 -8.15%
  YoY % -40.90% -92.67% 437.14% 75.10% -48.91% 188.09% -
  Horiz. % 60.00% 101.53% 1,384.27% 257.71% 147.18% 288.09% 100.00%
EY 25.45 15.05 1.10 5.92 10.37 5.30 15.26 8.89%
  YoY % 69.10% 1,268.18% -81.42% -42.91% 95.66% -65.27% -
  Horiz. % 166.78% 98.62% 7.21% 38.79% 67.96% 34.73% 100.00%
DY 0.00 0.00 0.00 0.00 6.57 1.33 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 393.98% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 493.98% 100.00% -
P/NAPS 0.96 0.81 1.66 1.22 1.57 2.60 1.93 -10.98%
  YoY % 18.52% -51.20% 36.07% -22.29% -39.62% 34.72% -
  Horiz. % 49.74% 41.97% 86.01% 63.21% 81.35% 134.72% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 26/02/16 26/02/15 26/02/14 26/02/13 22/02/12 24/02/11 -
Price 2.7600 1.3900 2.7000 2.3800 2.6400 3.6500 2.3500 -
P/RPS 1.12 0.62 1.38 1.29 1.48 2.26 1.63 -6.06%
  YoY % 80.65% -55.07% 6.98% -12.84% -34.51% 38.65% -
  Horiz. % 68.71% 38.04% 84.66% 79.14% 90.80% 138.65% 100.00%
P/EPS 4.74 7.16 90.00 18.27 9.29 18.27 6.09 -4.09%
  YoY % -33.80% -92.04% 392.61% 96.66% -49.15% 200.00% -
  Horiz. % 77.83% 117.57% 1,477.83% 300.00% 152.55% 300.00% 100.00%
EY 21.11 13.96 1.11 5.47 10.76 5.47 16.43 4.26%
  YoY % 51.22% 1,157.66% -79.71% -49.16% 96.71% -66.71% -
  Horiz. % 128.48% 84.97% 6.76% 33.29% 65.49% 33.29% 100.00%
DY 0.00 0.00 0.00 0.00 6.82 1.37 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 397.81% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 497.81% 100.00% -
P/NAPS 1.16 0.87 1.65 1.32 1.51 2.52 1.79 -6.97%
  YoY % 33.33% -47.27% 25.00% -12.58% -40.08% 40.78% -
  Horiz. % 64.80% 48.60% 92.18% 73.74% 84.36% 140.78% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

530  347  587  1051 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FINTEC 0.035+0.005 
 MMAG 0.18-0.01 
 VSOLAR 0.02+0.005 
 EURO 1.07-0.14 
 MTOUCHE 0.090.00 
 SERBADK 0.630.00 
 HHHCORP 0.195+0.005 
 FOCUS 0.04+0.005 
 EDARAN 1.18+0.275 
 GREENYB 0.30+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Why China is excluded in G7 summit? Koon Yew Yin Koon Yew Yin's Blog
2. AT Current Share Price: RM0.07. 1st Target Price: RM0.134, 2nd Target Price: RM0.28, 3rd Target Price: RM0.80 Fundamental Analysis of AT(0072) as at June 17 2021
3. Why Parliament should reconvene - Koon Yew Yin Koon Yew Yin's Blog
4. Poh Kong’s profit shot through the roof - Koon Yew Yin Koon Yew Yin's Blog
5. [转贴] [Video:浅谈KOBAY TECHNOLOGY BHD, KOBAY, 6971] - James的股票投资James Share Investing James的股票投资James Share Investing
6. SMetric (0203): A secured technical buy? - 17 June 2021 - Sujibaby Sujibaby Stock-Talk
7. 下跌股:优乐 99仙支撑 南洋行家论股
8. [转贴] [Video:浅谈CENSOF HOLDINGS BHD, CENSOF, 5195] - James的股票投资James Share Investing James的股票投资James Share Investing
PARTNERS & BROKERS