Highlights

[AIRASIA] YoY Quarter Result on 2013-09-30 [#3]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 20-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     -39.19%    YoY -     -77.52%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 1,686,676 1,515,671 1,316,992 1,280,293 1,237,503 1,081,630 979,710 9.47%
  YoY % 11.28% 15.09% 2.87% 3.46% 14.41% 10.40% -
  Horiz. % 172.16% 154.71% 134.43% 130.68% 126.31% 110.40% 100.00%
PBT 473,665 -461,701 26,466 25,111 259,103 108,496 310,342 7.29%
  YoY % 202.59% -1,844.51% 5.40% -90.31% 138.81% -65.04% -
  Horiz. % 152.63% -148.77% 8.53% 8.09% 83.49% 34.96% 100.00%
Tax -121,196 55,969 -21,069 10,371 -101,293 43,803 16,944 -
  YoY % -316.54% 365.65% -303.15% 110.24% -331.25% 158.52% -
  Horiz. % -715.27% 330.32% -124.34% 61.21% -597.81% 258.52% 100.00%
NP 352,469 -405,732 5,397 35,482 157,810 152,299 327,286 1.24%
  YoY % 186.87% -7,617.73% -84.79% -77.52% 3.62% -53.47% -
  Horiz. % 107.69% -123.97% 1.65% 10.84% 48.22% 46.53% 100.00%
NP to SH 353,894 -405,732 5,397 35,482 157,810 152,299 327,286 1.31%
  YoY % 187.22% -7,617.73% -84.79% -77.52% 3.62% -53.47% -
  Horiz. % 108.13% -123.97% 1.65% 10.84% 48.22% 46.53% 100.00%
Tax Rate 25.59 % - % 79.61 % -41.30 % 39.09 % -40.37 % -5.46 % -
  YoY % 0.00% 0.00% 292.76% -205.65% 196.83% -639.38% -
  Horiz. % -468.68% 0.00% -1,458.06% 756.41% -715.93% 739.38% 100.00%
Total Cost 1,334,207 1,921,403 1,311,595 1,244,811 1,079,693 929,331 652,424 12.65%
  YoY % -30.56% 46.49% 5.36% 15.29% 16.18% 42.44% -
  Horiz. % 204.50% 294.50% 201.03% 190.80% 165.49% 142.44% 100.00%
Net Worth 5,963,253 3,807,211 5,019,209 4,749,129 5,426,449 3,959,773 3,300,363 10.35%
  YoY % 56.63% -24.15% 5.69% -12.48% 37.04% 19.98% -
  Horiz. % 180.68% 115.36% 152.08% 143.90% 164.42% 119.98% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 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
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 5,963,253 3,807,211 5,019,209 4,749,129 5,426,449 3,959,773 3,300,363 10.35%
  YoY % 56.63% -24.15% 5.69% -12.48% 37.04% 19.98% -
  Horiz. % 180.68% 115.36% 152.08% 143.90% 164.42% 119.98% 100.00%
NOSH 2,786,566 2,778,986 2,698,499 2,729,384 2,768,596 2,769,072 2,750,302 0.22%
  YoY % 0.27% 2.98% -1.13% -1.42% -0.02% 0.68% -
  Horiz. % 101.32% 101.04% 98.12% 99.24% 100.67% 100.68% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 20.90 % -26.77 % 0.41 % 2.77 % 12.75 % 14.08 % 33.41 % -7.51%
  YoY % 178.07% -6,629.27% -85.20% -78.27% -9.45% -57.86% -
  Horiz. % 62.56% -80.13% 1.23% 8.29% 38.16% 42.14% 100.00%
ROE 5.93 % -10.66 % 0.11 % 0.75 % 2.91 % 3.85 % 9.92 % -8.21%
  YoY % 155.63% -9,790.91% -85.33% -74.23% -24.42% -61.19% -
  Horiz. % 59.78% -107.46% 1.11% 7.56% 29.33% 38.81% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 60.53 54.54 48.80 46.91 44.70 39.06 35.62 9.23%
  YoY % 10.98% 11.76% 4.03% 4.94% 14.44% 9.66% -
  Horiz. % 169.93% 153.12% 137.00% 131.70% 125.49% 109.66% 100.00%
EPS 12.70 -14.60 0.20 1.30 5.70 5.50 11.90 1.09%
  YoY % 186.99% -7,400.00% -84.62% -77.19% 3.64% -53.78% -
  Horiz. % 106.72% -122.69% 1.68% 10.92% 47.90% 46.22% 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 2.1400 1.3700 1.8600 1.7400 1.9600 1.4300 1.2000 10.11%
  YoY % 56.20% -26.34% 6.90% -11.22% 37.06% 19.17% -
  Horiz. % 178.33% 114.17% 155.00% 145.00% 163.33% 119.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,341,974
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 50.47 45.35 39.41 38.31 37.03 32.37 29.32 9.47%
  YoY % 11.29% 15.07% 2.87% 3.46% 14.40% 10.40% -
  Horiz. % 172.14% 154.67% 134.41% 130.66% 126.30% 110.40% 100.00%
EPS 10.59 -12.14 0.16 1.06 4.72 4.56 9.79 1.32%
  YoY % 187.23% -7,687.50% -84.91% -77.54% 3.51% -53.42% -
  Horiz. % 108.17% -124.00% 1.63% 10.83% 48.21% 46.58% 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 1.7844 1.1392 1.5019 1.4211 1.6237 1.1849 0.9875 10.35%
  YoY % 56.64% -24.15% 5.69% -12.48% 37.03% 19.99% -
  Horiz. % 180.70% 115.36% 152.09% 143.91% 164.43% 119.99% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 2.7900 1.2800 2.5300 2.5600 3.0200 3.0300 2.2500 -
P/RPS 4.61 2.35 5.18 5.46 6.76 7.76 6.32 -5.12%
  YoY % 96.17% -54.63% -5.13% -19.23% -12.89% 22.78% -
  Horiz. % 72.94% 37.18% 81.96% 86.39% 106.96% 122.78% 100.00%
P/EPS 21.97 -8.77 1,265.00 196.92 52.98 55.09 18.91 2.53%
  YoY % 350.51% -100.69% 542.39% 271.69% -3.83% 191.33% -
  Horiz. % 116.18% -46.38% 6,689.58% 1,041.35% 280.17% 291.33% 100.00%
EY 4.55 -11.41 0.08 0.51 1.89 1.82 5.29 -2.48%
  YoY % 139.88% -14,362.50% -84.31% -73.02% 3.85% -65.60% -
  Horiz. % 86.01% -215.69% 1.51% 9.64% 35.73% 34.40% 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 1.30 0.93 1.36 1.47 1.54 2.12 1.87 -5.87%
  YoY % 39.78% -31.62% -7.48% -4.55% -27.36% 13.37% -
  Horiz. % 69.52% 49.73% 72.73% 78.61% 82.35% 113.37% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 24/11/16 27/11/15 19/11/14 20/11/13 22/11/12 22/11/11 25/11/10 -
Price 2.7100 1.3300 2.4600 2.5100 2.8500 3.6700 2.5500 -
P/RPS 4.48 2.44 5.04 5.35 6.38 9.40 7.16 -7.51%
  YoY % 83.61% -51.59% -5.79% -16.14% -32.13% 31.28% -
  Horiz. % 62.57% 34.08% 70.39% 74.72% 89.11% 131.28% 100.00%
P/EPS 21.34 -9.11 1,230.00 193.08 50.00 66.73 21.43 -0.07%
  YoY % 334.25% -100.74% 537.04% 286.16% -25.07% 211.39% -
  Horiz. % 99.58% -42.51% 5,739.62% 900.98% 233.32% 311.39% 100.00%
EY 4.69 -10.98 0.08 0.52 2.00 1.50 4.67 0.07%
  YoY % 142.71% -13,825.00% -84.62% -74.00% 33.33% -67.88% -
  Horiz. % 100.43% -235.12% 1.71% 11.13% 42.83% 32.12% 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 1.27 0.97 1.32 1.44 1.45 2.57 2.12 -8.18%
  YoY % 30.93% -26.52% -8.33% -0.69% -43.58% 21.23% -
  Horiz. % 59.91% 45.75% 62.26% 67.92% 68.40% 121.23% 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.
 


 

1971 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8550.00 
 KOTRA 1.800.00 
 UCREST 0.140.00 
 PINEAPP 0.320.00 
 PUC 0.0650.00 
 WILLOW 0.400.00 
 IRIS 0.1450.00 
 TOPGLOV-C60 0.1150.00 
 BTECH 0.210.00 
 3A 0.830.00 

TOP ARTICLES

1. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
3. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
4. 《《 这只股走了一大轮,是什么原因导致这一路的上涨呢? 》》 StockBuddy
5. Mplus Market Pulse - 18 Sept 2019 M+ Online Research Articles
6. LONDON BISCUITS BERHAD - Slapped with Several Writ of Summons and Statement of Claim PublicInvest Research
7. KNM Break Up : Time for the Long Awaited Rally 128Huat Potential StockPick
8. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗?(Part 2) Ten Ninety
Partners & Brokers