Highlights

[AIRASIA] YoY Cumulative Quarter Result on 2016-12-31 [#4]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 23-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Dec-2016  [#4]
Profit Trend QoQ -     3.09%    YoY -     199.64%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 12,445,628 10,603,755 9,709,721 6,846,085 6,297,658 5,415,744 5,111,822 15.98%
  YoY % 17.37% 9.21% 41.83% 8.71% 16.28% 5.95% -
  Horiz. % 243.47% 207.44% 189.95% 133.93% 123.20% 105.95% 100.00%
PBT -549,755 1,364,710 2,087,778 1,704,691 215,150 22,701 361,235 -
  YoY % -140.28% -34.63% 22.47% 692.33% 847.76% -93.72% -
  Horiz. % -152.19% 377.79% 577.96% 471.91% 59.56% 6.28% 100.00%
Tax 263,792 346,695 -495,774 -86,133 326,130 60,135 889 158.15%
  YoY % -23.91% 169.93% -475.59% -126.41% 442.33% 6,664.34% -
  Horiz. % 29,672.89% 38,998.31% -55,767.60% -9,688.75% 36,685.04% 6,764.34% 100.00%
NP -285,963 1,711,405 1,592,004 1,618,558 541,280 82,836 362,124 -
  YoY % -116.71% 7.50% -1.64% 199.02% 553.44% -77.12% -
  Horiz. % -78.97% 472.60% 439.63% 446.96% 149.47% 22.88% 100.00%
NP to SH -303,722 1,979,972 1,639,649 1,621,659 541,194 82,836 362,124 -
  YoY % -115.34% 20.76% 1.11% 199.64% 553.33% -77.12% -
  Horiz. % -83.87% 546.77% 452.79% 447.82% 149.45% 22.88% 100.00%
Tax Rate - % -25.40 % 23.75 % 5.05 % -151.58 % -264.90 % -0.25 % -
  YoY % 0.00% -206.95% 370.30% 103.33% 42.78% -105,860.00% -
  Horiz. % 0.00% 10,160.00% -9,500.00% -2,020.00% 60,632.00% 105,960.00% 100.00%
Total Cost 12,731,591 8,892,350 8,117,717 5,227,527 5,756,378 5,332,908 4,749,698 17.85%
  YoY % 43.17% 9.54% 55.29% -9.19% 7.94% 12.28% -
  Horiz. % 268.05% 187.22% 170.91% 110.06% 121.19% 112.28% 100.00%
Net Worth 4,444,825 6,216,071 6,383,170 6,623,478 4,461,542 4,528,367 5,002,502 -1.95%
  YoY % -28.49% -2.62% -3.63% 48.46% -1.48% -9.48% -
  Horiz. % 88.85% 124.26% 127.60% 132.40% 89.19% 90.52% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - 401,036 - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 20.25 % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 4,444,825 6,216,071 6,383,170 6,623,478 4,461,542 4,528,367 5,002,502 -1.95%
  YoY % -28.49% -2.62% -3.63% 48.46% -1.48% -9.48% -
  Horiz. % 88.85% 124.26% 127.60% 132.40% 89.19% 90.52% 100.00%
NOSH 3,341,974 3,341,974 3,341,974 2,782,974 2,788,463 2,761,200 2,779,167 3.12%
  YoY % 0.00% 0.00% 20.09% -0.20% 0.99% -0.65% -
  Horiz. % 120.25% 120.25% 120.25% 100.14% 100.33% 99.35% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin -2.30 % 16.14 % 16.40 % 23.64 % 8.59 % 1.53 % 7.08 % -
  YoY % -114.25% -1.59% -30.63% 175.20% 461.44% -78.39% -
  Horiz. % -32.49% 227.97% 231.64% 333.90% 121.33% 21.61% 100.00%
ROE -6.83 % 31.85 % 25.69 % 24.48 % 12.13 % 1.83 % 7.24 % -
  YoY % -121.44% 23.98% 4.94% 101.81% 562.84% -74.72% -
  Horiz. % -94.34% 439.92% 354.83% 338.12% 167.54% 25.28% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 372.40 317.29 290.54 246.00 225.85 196.14 183.93 12.47%
  YoY % 17.37% 9.21% 18.11% 8.92% 15.15% 6.64% -
  Horiz. % 202.47% 172.51% 157.96% 133.75% 122.79% 106.64% 100.00%
EPS -9.10 59.20 49.10 58.30 19.40 3.00 13.00 -
  YoY % -115.37% 20.57% -15.78% 200.52% 546.67% -76.92% -
  Horiz. % -70.00% 455.38% 377.69% 448.46% 149.23% 23.08% 100.00%
DPS 0.00 12.00 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 1.3300 1.8600 1.9100 2.3800 1.6000 1.6400 1.8000 -4.92%
  YoY % -28.49% -2.62% -19.75% 48.75% -2.44% -8.89% -
  Horiz. % 73.89% 103.33% 106.11% 132.22% 88.89% 91.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,898,052
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 319.28 272.03 249.09 175.63 161.56 138.93 131.14 15.98%
  YoY % 17.37% 9.21% 41.83% 8.71% 16.29% 5.94% -
  Horiz. % 243.46% 207.43% 189.94% 133.93% 123.20% 105.94% 100.00%
EPS -7.79 50.79 42.06 41.60 13.88 2.13 9.29 -
  YoY % -115.34% 20.76% 1.11% 199.71% 551.64% -77.07% -
  Horiz. % -83.85% 546.72% 452.74% 447.79% 149.41% 22.93% 100.00%
DPS 0.00 10.29 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 1.1403 1.5947 1.6375 1.6992 1.1446 1.1617 1.2833 -1.95%
  YoY % -28.49% -2.61% -3.63% 48.45% -1.47% -9.48% -
  Horiz. % 88.86% 124.27% 127.60% 132.41% 89.19% 90.52% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 1.7000 2.9700 3.3500 2.2900 1.2900 2.7200 2.2000 -
P/RPS 0.46 0.94 1.15 0.93 0.57 1.39 1.20 -14.76%
  YoY % -51.06% -18.26% 23.66% 63.16% -58.99% 15.83% -
  Horiz. % 38.33% 78.33% 95.83% 77.50% 47.50% 115.83% 100.00%
P/EPS -18.71 5.01 6.83 3.93 6.65 90.67 16.88 -
  YoY % -473.45% -26.65% 73.79% -40.90% -92.67% 437.14% -
  Horiz. % -110.84% 29.68% 40.46% 23.28% 39.40% 537.14% 100.00%
EY -5.35 19.95 14.65 25.45 15.05 1.10 5.92 -
  YoY % -126.82% 36.18% -42.44% 69.10% 1,268.18% -81.42% -
  Horiz. % -90.37% 336.99% 247.47% 429.90% 254.22% 18.58% 100.00%
DY 0.00 4.04 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 1.60 1.75 0.96 0.81 1.66 1.22 0.80%
  YoY % -20.00% -8.57% 82.29% 18.52% -51.20% 36.07% -
  Horiz. % 104.92% 131.15% 143.44% 78.69% 66.39% 136.07% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 27/02/20 27/02/19 27/02/18 23/02/17 26/02/16 26/02/15 26/02/14 -
Price 1.1100 3.0400 4.4600 2.7600 1.3900 2.7000 2.3800 -
P/RPS 0.30 0.96 1.54 1.12 0.62 1.38 1.29 -21.57%
  YoY % -68.75% -37.66% 37.50% 80.65% -55.07% 6.98% -
  Horiz. % 23.26% 74.42% 119.38% 86.82% 48.06% 106.98% 100.00%
P/EPS -12.21 5.13 9.09 4.74 7.16 90.00 18.27 -
  YoY % -338.01% -43.56% 91.77% -33.80% -92.04% 392.61% -
  Horiz. % -66.83% 28.08% 49.75% 25.94% 39.19% 492.61% 100.00%
EY -8.19 19.49 11.00 21.11 13.96 1.11 5.47 -
  YoY % -142.02% 77.18% -47.89% 51.22% 1,157.66% -79.71% -
  Horiz. % -149.73% 356.31% 201.10% 385.92% 255.21% 20.29% 100.00%
DY 0.00 3.95 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 0.83 1.63 2.34 1.16 0.87 1.65 1.32 -7.44%
  YoY % -49.08% -30.34% 101.72% 33.33% -47.27% 25.00% -
  Horiz. % 62.88% 123.48% 177.27% 87.88% 65.91% 125.00% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

436  389  604 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.755+0.035 
 SAUDEE 0.09-0.015 
 ASB 0.1650.00 
 SERBADK 0.41+0.005 
 BCMALL 0.155+0.005 
 SEAL 0.425+0.035 
 PAOS-WA 0.125-0.01 
 HWATAI 1.14+0.11 
 KANGER 0.065+0.005 
 PUC 0.17-0.015 
PARTNERS & BROKERS