Highlights

[AIRASIA] YoY Quarter Result on 2014-06-30 [#2]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 20-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     162.78%    YoY -     529.25%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 2,378,348 1,623,550 1,324,819 1,310,916 1,246,256 1,181,561 1,081,773 14.02%
  YoY % 46.49% 22.55% 1.06% 5.19% 5.48% 9.22% -
  Horiz. % 219.86% 150.08% 122.47% 121.18% 115.20% 109.22% 100.00%
PBT 386,808 253,812 48,763 255,314 112,609 175,276 145,033 17.74%
  YoY % 52.40% 420.50% -80.90% 126.73% -35.75% 20.85% -
  Horiz. % 266.70% 175.00% 33.62% 176.04% 77.64% 120.85% 100.00%
Tax -246,928 88,070 194,264 111,841 -54,261 -22,143 -40,776 34.97%
  YoY % -380.38% -54.66% 73.70% 306.12% -145.05% 45.70% -
  Horiz. % 605.57% -215.98% -476.42% -274.28% 133.07% 54.30% 100.00%
NP 139,880 341,882 243,027 367,155 58,348 153,133 104,257 5.02%
  YoY % -59.09% 40.68% -33.81% 529.25% -61.90% 46.88% -
  Horiz. % 134.17% 327.92% 233.10% 352.16% 55.97% 146.88% 100.00%
NP to SH 146,519 342,117 243,027 367,155 58,348 153,133 104,257 5.83%
  YoY % -57.17% 40.77% -33.81% 529.25% -61.90% 46.88% -
  Horiz. % 140.54% 328.15% 233.10% 352.16% 55.97% 146.88% 100.00%
Tax Rate 63.84 % -34.70 % -398.38 % -43.81 % 48.19 % 12.63 % 28.11 % 14.64%
  YoY % 283.98% 91.29% -809.34% -190.91% 281.55% -55.07% -
  Horiz. % 227.11% -123.44% -1,417.22% -155.85% 171.43% 44.93% 100.00%
Total Cost 2,238,468 1,281,668 1,081,792 943,761 1,187,908 1,028,428 977,516 14.79%
  YoY % 74.65% 18.48% 14.63% -20.55% 15.51% 5.21% -
  Horiz. % 229.00% 131.11% 110.67% 96.55% 121.52% 105.21% 100.00%
Net Worth 5,714,775 5,590,692 4,776,737 5,201,362 4,584,485 2,778,751 3,868,520 6.71%
  YoY % 2.22% 17.04% -8.16% 13.46% 64.98% -28.17% -
  Horiz. % 147.73% 144.52% 123.48% 134.45% 118.51% 71.83% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 5,714,775 5,590,692 4,776,737 5,201,362 4,584,485 2,778,751 3,868,520 6.71%
  YoY % 2.22% 17.04% -8.16% 13.46% 64.98% -28.17% -
  Horiz. % 147.73% 144.52% 123.48% 134.45% 118.51% 71.83% 100.00%
NOSH 3,341,974 2,781,438 2,793,413 2,781,477 2,778,476 2,778,751 2,743,631 3.34%
  YoY % 20.15% -0.43% 0.43% 0.11% -0.01% 1.28% -
  Horiz. % 121.81% 101.38% 101.81% 101.38% 101.27% 101.28% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 5.88 % 21.06 % 18.34 % 28.01 % 4.68 % 12.96 % 9.64 % -7.90%
  YoY % -72.08% 14.83% -34.52% 498.50% -63.89% 34.44% -
  Horiz. % 61.00% 218.46% 190.25% 290.56% 48.55% 134.44% 100.00%
ROE 2.56 % 6.12 % 5.09 % 7.06 % 1.27 % 5.51 % 2.70 % -0.88%
  YoY % -58.17% 20.24% -27.90% 455.91% -76.95% 104.07% -
  Horiz. % 94.81% 226.67% 188.52% 261.48% 47.04% 204.07% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 71.17 58.37 47.43 47.13 44.85 42.52 39.43 10.33%
  YoY % 21.93% 23.07% 0.64% 5.08% 5.48% 7.84% -
  Horiz. % 180.50% 148.03% 120.29% 119.53% 113.75% 107.84% 100.00%
EPS 4.40 12.30 8.70 13.20 2.10 5.50 3.80 2.47%
  YoY % -64.23% 41.38% -34.09% 528.57% -61.82% 44.74% -
  Horiz. % 115.79% 323.68% 228.95% 347.37% 55.26% 144.74% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.7100 2.0100 1.7100 1.8700 1.6500 1.0000 1.4100 3.26%
  YoY % -14.93% 17.54% -8.56% 13.33% 65.00% -29.08% -
  Horiz. % 121.28% 142.55% 121.28% 132.62% 117.02% 70.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,341,974
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 71.17 48.58 39.64 39.23 37.29 35.36 32.37 14.02%
  YoY % 46.50% 22.55% 1.05% 5.20% 5.46% 9.24% -
  Horiz. % 219.86% 150.08% 122.46% 121.19% 115.20% 109.24% 100.00%
EPS 4.38 10.24 7.27 10.99 1.75 4.58 3.12 5.81%
  YoY % -57.23% 40.85% -33.85% 528.00% -61.79% 46.79% -
  Horiz. % 140.38% 328.21% 233.01% 352.24% 56.09% 146.79% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.7100 1.6729 1.4293 1.5564 1.3718 0.8315 1.1576 6.71%
  YoY % 2.22% 17.04% -8.17% 13.46% 64.98% -28.17% -
  Horiz. % 147.72% 144.51% 123.47% 134.45% 118.50% 71.83% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 3.2500 2.6000 1.5400 2.3000 3.1900 3.5700 3.5200 -
P/RPS 4.57 4.45 3.25 4.88 7.11 8.40 8.93 -10.56%
  YoY % 2.70% 36.92% -33.40% -31.36% -15.36% -5.94% -
  Horiz. % 51.18% 49.83% 36.39% 54.65% 79.62% 94.06% 100.00%
P/EPS 74.13 21.14 17.70 17.42 151.90 64.78 92.63 -3.64%
  YoY % 250.66% 19.44% 1.61% -88.53% 134.49% -30.07% -
  Horiz. % 80.03% 22.82% 19.11% 18.81% 163.99% 69.93% 100.00%
EY 1.35 4.73 5.65 5.74 0.66 1.54 1.08 3.79%
  YoY % -71.46% -16.28% -1.57% 769.70% -57.14% 42.59% -
  Horiz. % 125.00% 437.96% 523.15% 531.48% 61.11% 142.59% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.90 1.29 0.90 1.23 1.93 3.57 2.50 -4.47%
  YoY % 47.29% 43.33% -26.83% -36.27% -45.94% 42.80% -
  Horiz. % 76.00% 51.60% 36.00% 49.20% 77.20% 142.80% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 29/08/17 29/08/16 26/08/15 20/08/14 21/08/13 28/08/12 23/08/11 -
Price 3.3300 2.9900 0.7800 2.3800 2.9800 3.5500 3.6200 -
P/RPS 4.68 5.12 1.64 5.05 6.64 8.35 9.18 -10.61%
  YoY % -8.59% 212.20% -67.52% -23.95% -20.48% -9.04% -
  Horiz. % 50.98% 55.77% 17.86% 55.01% 72.33% 90.96% 100.00%
P/EPS 75.95 24.31 8.97 18.03 141.90 64.42 95.26 -3.70%
  YoY % 212.42% 171.01% -50.25% -87.29% 120.27% -32.37% -
  Horiz. % 79.73% 25.52% 9.42% 18.93% 148.96% 67.63% 100.00%
EY 1.32 4.11 11.15 5.55 0.70 1.55 1.05 3.88%
  YoY % -67.88% -63.14% 100.90% 692.86% -54.84% 47.62% -
  Horiz. % 125.71% 391.43% 1,061.90% 528.57% 66.67% 147.62% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.95 1.49 0.46 1.27 1.81 3.55 2.57 -4.49%
  YoY % 30.87% 223.91% -63.78% -29.83% -49.01% 38.13% -
  Horiz. % 75.88% 57.98% 17.90% 49.42% 70.43% 138.13% 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
 
 

336  593  541  961 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.0350.00 
 LUSTER 0.23+0.005 
 MAHSING 1.20-0.04 
 KTB 0.15+0.035 
 LUSTER-WA 0.135+0.005 
 XOX 0.12-0.005 
 MLAB 0.0350.00 
 AT 0.09-0.01 
 KAREX 0.925+0.11 
 SALCON-WB 0.130.00 

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. DON'T FORGET TO WATCH THIS EXPLOSYF COUNTER CLOSELY !!! Bursa Master
2. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
3. SUPERMAX - BEYOND GLOVES !!! freetospeak
4. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
5. LET'S GET ROLLING THIS GLOVES TO NEXT LEVEL!!! Follow Kim's Stockwatch!
6. PublicInvest Research Daily - 19 October 2020 PublicInvest Research
7. Covid 19 cases in Malaysia - Koon Yew Yin Koon Yew Yin's Blog
8. A ZOOM Meeting With My Uncle (Retired Fund Manager) Learn from my Uncle (Retired Fund Manager)
PARTNERS & BROKERS