Highlights

[AIRASIA] YoY Cumulative Quarter Result on 2017-12-31 [#4]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 27-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     29.38%    YoY -     1.11%
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 - 3,341,974
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 372.40 317.29 290.54 204.85 188.44 162.05 152.96 15.98%
  YoY % 17.37% 9.21% 41.83% 8.71% 16.29% 5.94% -
  Horiz. % 243.46% 207.43% 189.95% 133.92% 123.20% 105.94% 100.00%
EPS -9.10 59.20 49.10 48.52 16.19 2.48 10.84 -
  YoY % -115.37% 20.57% 1.20% 199.69% 552.82% -77.12% -
  Horiz. % -83.95% 546.13% 452.95% 447.60% 149.35% 22.88% 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 1.9819 1.3350 1.3550 1.4969 -1.95%
  YoY % -28.49% -2.62% -3.63% 48.46% -1.48% -9.48% -
  Horiz. % 88.85% 124.26% 127.60% 132.40% 89.18% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

481  561  577  844 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.205+0.005 
 BINTAI 0.84+0.145 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.010.00 
 IRIS 0.36+0.005 
 VIVOCOM 1.02+0.215 
 FINTEC 0.105+0.01 
 PA 0.155+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!

TOP ARTICLES

1. Jaks Resources - Jaks Hai Duong Power Plant Achieved Commercial Operation Date (COD) !!! DK
2. Should we buy Top Glove since it has been plunging due its 28 factories shut down? Koon Yew Yin Koon Yew Yin's Blog
3. VIVOCOM: End of Day Report (26 Nov 2020) See Jovin
4. TOP 10 INTERESTING STOCKS WITH COMMENTS BY CALVIN TAN RESEARCH THE INVESTMENT APPROACH OF CALVIN TAN
5. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
6. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
7. TOP GLOVE LOCKDOWN AND SUPERMAX SHARE PRICE The way I see it
8. How can you retire with RM2mil cash in Malaysia? Ant On The Street Blog
PARTNERS & BROKERS