Highlights

[AIRASIA] YoY Quarter Result on 2018-06-30 [#2]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 30-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Jun-2018  [#2]
Profit Trend QoQ -     -68.32%    YoY -     146.94%
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.
 


 

176  249  517  1267 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.245-0.025 
 EKOVEST 0.99+0.055 
 EKOVEST-WB 0.505+0.06 
 IWCITY 1.22+0.03 
 WCT-WE 0.175+0.015 
 KTB 0.13-0.005 
 APFT 0.020.00 
 PWORTH 0.0750.00 
 KEYASIC 0.135-0.01 
 ORION 0.19-0.01 
Partners & Brokers