Highlights

[AIRASIA] YoY Quarter Result on 2015-06-30 [#2]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 26-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     62.74%    YoY -     -33.81%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 2,623,628 2,378,348 1,623,550 1,324,819 1,310,916 1,246,256 1,181,561 14.21%
  YoY % 10.31% 46.49% 22.55% 1.06% 5.19% 5.48% -
  Horiz. % 222.05% 201.29% 137.41% 112.12% 110.95% 105.48% 100.00%
PBT 275,008 386,808 253,812 48,763 255,314 112,609 175,276 7.79%
  YoY % -28.90% 52.40% 420.50% -80.90% 126.73% -35.75% -
  Horiz. % 156.90% 220.69% 144.81% 27.82% 145.66% 64.25% 100.00%
Tax 40,274 -246,928 88,070 194,264 111,841 -54,261 -22,143 -
  YoY % 116.31% -380.38% -54.66% 73.70% 306.12% -145.05% -
  Horiz. % -181.88% 1,115.15% -397.73% -877.32% -505.09% 245.05% 100.00%
NP 315,282 139,880 341,882 243,027 367,155 58,348 153,133 12.78%
  YoY % 125.39% -59.09% 40.68% -33.81% 529.25% -61.90% -
  Horiz. % 205.89% 91.35% 223.26% 158.70% 239.76% 38.10% 100.00%
NP to SH 361,814 146,519 342,117 243,027 367,155 58,348 153,133 15.40%
  YoY % 146.94% -57.17% 40.77% -33.81% 529.25% -61.90% -
  Horiz. % 236.27% 95.68% 223.41% 158.70% 239.76% 38.10% 100.00%
Tax Rate -14.64 % 63.84 % -34.70 % -398.38 % -43.81 % 48.19 % 12.63 % -
  YoY % -122.93% 283.98% 91.29% -809.34% -190.91% 281.55% -
  Horiz. % -115.91% 505.46% -274.74% -3,154.24% -346.87% 381.55% 100.00%
Total Cost 2,308,346 2,238,468 1,281,668 1,081,792 943,761 1,187,908 1,028,428 14.42%
  YoY % 3.12% 74.65% 18.48% 14.63% -20.55% 15.51% -
  Horiz. % 224.45% 217.66% 124.62% 105.19% 91.77% 115.51% 100.00%
Net Worth 8,221,256 5,714,775 5,590,692 4,776,737 5,201,362 4,584,485 2,778,751 19.81%
  YoY % 43.86% 2.22% 17.04% -8.16% 13.46% 64.98% -
  Horiz. % 295.86% 205.66% 201.19% 171.90% 187.18% 164.98% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 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
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 8,221,256 5,714,775 5,590,692 4,776,737 5,201,362 4,584,485 2,778,751 19.81%
  YoY % 43.86% 2.22% 17.04% -8.16% 13.46% 64.98% -
  Horiz. % 295.86% 205.66% 201.19% 171.90% 187.18% 164.98% 100.00%
NOSH 3,341,974 3,341,974 2,781,438 2,793,413 2,781,477 2,778,476 2,778,751 3.12%
  YoY % 0.00% 20.15% -0.43% 0.43% 0.11% -0.01% -
  Horiz. % 120.27% 120.27% 100.10% 100.53% 100.10% 99.99% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 12.02 % 5.88 % 21.06 % 18.34 % 28.01 % 4.68 % 12.96 % -1.25%
  YoY % 104.42% -72.08% 14.83% -34.52% 498.50% -63.89% -
  Horiz. % 92.75% 45.37% 162.50% 141.51% 216.13% 36.11% 100.00%
ROE 4.40 % 2.56 % 6.12 % 5.09 % 7.06 % 1.27 % 5.51 % -3.68%
  YoY % 71.88% -58.17% 20.24% -27.90% 455.91% -76.95% -
  Horiz. % 79.85% 46.46% 111.07% 92.38% 128.13% 23.05% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 78.51 71.17 58.37 47.43 47.13 44.85 42.52 10.76%
  YoY % 10.31% 21.93% 23.07% 0.64% 5.08% 5.48% -
  Horiz. % 184.64% 167.38% 137.28% 111.55% 110.84% 105.48% 100.00%
EPS 10.80 4.40 12.30 8.70 13.20 2.10 5.50 11.90%
  YoY % 145.45% -64.23% 41.38% -34.09% 528.57% -61.82% -
  Horiz. % 196.36% 80.00% 223.64% 158.18% 240.00% 38.18% 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 2.4600 1.7100 2.0100 1.7100 1.8700 1.6500 1.0000 16.18%
  YoY % 43.86% -14.93% 17.54% -8.56% 13.33% 65.00% -
  Horiz. % 246.00% 171.00% 201.00% 171.00% 187.00% 165.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,341,974
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 78.51 71.17 48.58 39.64 39.23 37.29 35.36 14.21%
  YoY % 10.31% 46.50% 22.55% 1.05% 5.20% 5.46% -
  Horiz. % 222.03% 201.27% 137.39% 112.10% 110.94% 105.46% 100.00%
EPS 10.80 4.38 10.24 7.27 10.99 1.75 4.58 15.36%
  YoY % 146.58% -57.23% 40.85% -33.85% 528.00% -61.79% -
  Horiz. % 235.81% 95.63% 223.58% 158.73% 239.96% 38.21% 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 2.4600 1.7100 1.6729 1.4293 1.5564 1.3718 0.8315 19.81%
  YoY % 43.86% 2.22% 17.04% -8.17% 13.46% 64.98% -
  Horiz. % 295.85% 205.65% 201.19% 171.89% 187.18% 164.98% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 2.9900 3.2500 2.6000 1.5400 2.3000 3.1900 3.5700 -
P/RPS 3.81 4.57 4.45 3.25 4.88 7.11 8.40 -12.34%
  YoY % -16.63% 2.70% 36.92% -33.40% -31.36% -15.36% -
  Horiz. % 45.36% 54.40% 52.98% 38.69% 58.10% 84.64% 100.00%
P/EPS 27.62 74.13 21.14 17.70 17.42 151.90 64.78 -13.24%
  YoY % -62.74% 250.66% 19.44% 1.61% -88.53% 134.49% -
  Horiz. % 42.64% 114.43% 32.63% 27.32% 26.89% 234.49% 100.00%
EY 3.62 1.35 4.73 5.65 5.74 0.66 1.54 15.30%
  YoY % 168.15% -71.46% -16.28% -1.57% 769.70% -57.14% -
  Horiz. % 235.06% 87.66% 307.14% 366.88% 372.73% 42.86% 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 1.22 1.90 1.29 0.90 1.23 1.93 3.57 -16.38%
  YoY % -35.79% 47.29% 43.33% -26.83% -36.27% -45.94% -
  Horiz. % 34.17% 53.22% 36.13% 25.21% 34.45% 54.06% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 30/08/18 29/08/17 29/08/16 26/08/15 20/08/14 21/08/13 28/08/12 -
Price 3.4400 3.3300 2.9900 0.7800 2.3800 2.9800 3.5500 -
P/RPS 4.38 4.68 5.12 1.64 5.05 6.64 8.35 -10.19%
  YoY % -6.41% -8.59% 212.20% -67.52% -23.95% -20.48% -
  Horiz. % 52.46% 56.05% 61.32% 19.64% 60.48% 79.52% 100.00%
P/EPS 31.77 75.95 24.31 8.97 18.03 141.90 64.42 -11.11%
  YoY % -58.17% 212.42% 171.01% -50.25% -87.29% 120.27% -
  Horiz. % 49.32% 117.90% 37.74% 13.92% 27.99% 220.27% 100.00%
EY 3.15 1.32 4.11 11.15 5.55 0.70 1.55 12.54%
  YoY % 138.64% -67.88% -63.14% 100.90% 692.86% -54.84% -
  Horiz. % 203.23% 85.16% 265.16% 719.35% 358.06% 45.16% 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 1.40 1.95 1.49 0.46 1.27 1.81 3.55 -14.36%
  YoY % -28.21% 30.87% 223.91% -63.78% -29.83% -49.01% -
  Horiz. % 39.44% 54.93% 41.97% 12.96% 35.77% 50.99% 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.
 


 

413  296  522  772 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.455+0.01 
 PUC 0.0550.00 
 MTAG 0.51+0.025 
 SAPNRG 0.27-0.005 
 ARMADA 0.445+0.005 
 MYEG 1.26+0.01 
 GPACKET-WB 0.325+0.005 
 KNM-WB 0.185+0.005 
 HSI-C7F 0.335-0.035 
 HSI-H8B 0.205+0.02 

TOP ARTICLES

1. To Mr Koon Yew Yin: Why You Should NOT Miss MTAG? MTAG
2. 【5G Related】Another Telco Tower Benefits from 5G – ROHAS TECNIC BHD 【5G Related】Another Telco Tower Benefits from 5G – ROHAS TECNIC BHD
3. Margin call is not a bad thing to have - Koon Yew Yin Koon Yew Yin's Blog
4. Malaysia Stock Analysis – Perdana (7108) Louis Yap Investment
5. 凡事都有体验成本/黄云浩 股海判官●黄云浩
6. 下跌股:MyEG RM1.10支撑 南洋行家论股
7. Malaysia Stock Analysis – KRONO (0176) Louis Yap Investment
8. 探预算案催化领域·布局年杪橱窗粉饰·7大首选股可脱颖而出 星洲日報/投資致富‧企業故事
Partners & Brokers