Highlights

[AIRASIA] YoY Quarter Result on 2014-09-30 [#3]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 19-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     -98.53%    YoY -     -84.79%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 2,447,812 1,686,676 1,515,671 1,316,992 1,280,293 1,237,503 1,081,630 14.57%
  YoY % 45.13% 11.28% 15.09% 2.87% 3.46% 14.41% -
  Horiz. % 226.31% 155.94% 140.13% 121.76% 118.37% 114.41% 100.00%
PBT 486,028 473,665 -461,701 26,466 25,111 259,103 108,496 28.36%
  YoY % 2.61% 202.59% -1,844.51% 5.40% -90.31% 138.81% -
  Horiz. % 447.97% 436.57% -425.55% 24.39% 23.14% 238.81% 100.00%
Tax -51,720 -121,196 55,969 -21,069 10,371 -101,293 43,803 -
  YoY % 57.33% -316.54% 365.65% -303.15% 110.24% -331.25% -
  Horiz. % -118.07% -276.68% 127.77% -48.10% 23.68% -231.25% 100.00%
NP 434,308 352,469 -405,732 5,397 35,482 157,810 152,299 19.06%
  YoY % 23.22% 186.87% -7,617.73% -84.79% -77.52% 3.62% -
  Horiz. % 285.17% 231.43% -266.40% 3.54% 23.30% 103.62% 100.00%
NP to SH 505,327 353,894 -405,732 5,397 35,482 157,810 152,299 22.10%
  YoY % 42.79% 187.22% -7,617.73% -84.79% -77.52% 3.62% -
  Horiz. % 331.80% 232.37% -266.40% 3.54% 23.30% 103.62% 100.00%
Tax Rate 10.64 % 25.59 % - % 79.61 % -41.30 % 39.09 % -40.37 % -
  YoY % -58.42% 0.00% 0.00% 292.76% -205.65% 196.83% -
  Horiz. % -26.36% -63.39% 0.00% -197.20% 102.30% -96.83% 100.00%
Total Cost 2,013,504 1,334,207 1,921,403 1,311,595 1,244,811 1,079,693 929,331 13.74%
  YoY % 50.91% -30.56% 46.49% 5.36% 15.29% 16.18% -
  Horiz. % 216.66% 143.57% 206.75% 141.13% 133.95% 116.18% 100.00%
Net Worth 6,216,071 5,963,253 3,807,211 5,019,209 4,749,129 5,426,449 3,959,773 7.80%
  YoY % 4.24% 56.63% -24.15% 5.69% -12.48% 37.04% -
  Horiz. % 156.98% 150.60% 96.15% 126.75% 119.93% 137.04% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 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
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 6,216,071 5,963,253 3,807,211 5,019,209 4,749,129 5,426,449 3,959,773 7.80%
  YoY % 4.24% 56.63% -24.15% 5.69% -12.48% 37.04% -
  Horiz. % 156.98% 150.60% 96.15% 126.75% 119.93% 137.04% 100.00%
NOSH 3,341,974 2,786,566 2,778,986 2,698,499 2,729,384 2,768,596 2,769,072 3.18%
  YoY % 19.93% 0.27% 2.98% -1.13% -1.42% -0.02% -
  Horiz. % 120.69% 100.63% 100.36% 97.45% 98.57% 99.98% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 17.74 % 20.90 % -26.77 % 0.41 % 2.77 % 12.75 % 14.08 % 3.92%
  YoY % -15.12% 178.07% -6,629.27% -85.20% -78.27% -9.45% -
  Horiz. % 125.99% 148.44% -190.13% 2.91% 19.67% 90.55% 100.00%
ROE 8.13 % 5.93 % -10.66 % 0.11 % 0.75 % 2.91 % 3.85 % 13.25%
  YoY % 37.10% 155.63% -9,790.91% -85.33% -74.23% -24.42% -
  Horiz. % 211.17% 154.03% -276.88% 2.86% 19.48% 75.58% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 73.24 60.53 54.54 48.80 46.91 44.70 39.06 11.04%
  YoY % 21.00% 10.98% 11.76% 4.03% 4.94% 14.44% -
  Horiz. % 187.51% 154.97% 139.63% 124.94% 120.10% 114.44% 100.00%
EPS 15.10 12.70 -14.60 0.20 1.30 5.70 5.50 18.31%
  YoY % 18.90% 186.99% -7,400.00% -84.62% -77.19% 3.64% -
  Horiz. % 274.55% 230.91% -265.45% 3.64% 23.64% 103.64% 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 1.8600 2.1400 1.3700 1.8600 1.7400 1.9600 1.4300 4.47%
  YoY % -13.08% 56.20% -26.34% 6.90% -11.22% 37.06% -
  Horiz. % 130.07% 149.65% 95.80% 130.07% 121.68% 137.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,341,974
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 73.24 50.47 45.35 39.41 38.31 37.03 32.37 14.56%
  YoY % 45.12% 11.29% 15.07% 2.87% 3.46% 14.40% -
  Horiz. % 226.26% 155.92% 140.10% 121.75% 118.35% 114.40% 100.00%
EPS 15.10 10.59 -12.14 0.16 1.06 4.72 4.56 22.06%
  YoY % 42.59% 187.23% -7,687.50% -84.91% -77.54% 3.51% -
  Horiz. % 331.14% 232.24% -266.23% 3.51% 23.25% 103.51% 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 1.8600 1.7844 1.1392 1.5019 1.4211 1.6237 1.1849 7.80%
  YoY % 4.24% 56.64% -24.15% 5.69% -12.48% 37.03% -
  Horiz. % 156.98% 150.59% 96.14% 126.75% 119.93% 137.03% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 3.4500 2.7900 1.2800 2.5300 2.5600 3.0200 3.0300 -
P/RPS 4.71 4.61 2.35 5.18 5.46 6.76 7.76 -7.98%
  YoY % 2.17% 96.17% -54.63% -5.13% -19.23% -12.89% -
  Horiz. % 60.70% 59.41% 30.28% 66.75% 70.36% 87.11% 100.00%
P/EPS 22.82 21.97 -8.77 1,265.00 196.92 52.98 55.09 -13.65%
  YoY % 3.87% 350.51% -100.69% 542.39% 271.69% -3.83% -
  Horiz. % 41.42% 39.88% -15.92% 2,296.24% 357.45% 96.17% 100.00%
EY 4.38 4.55 -11.41 0.08 0.51 1.89 1.82 15.75%
  YoY % -3.74% 139.88% -14,362.50% -84.31% -73.02% 3.85% -
  Horiz. % 240.66% 250.00% -626.92% 4.40% 28.02% 103.85% 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 1.85 1.30 0.93 1.36 1.47 1.54 2.12 -2.24%
  YoY % 42.31% 39.78% -31.62% -7.48% -4.55% -27.36% -
  Horiz. % 87.26% 61.32% 43.87% 64.15% 69.34% 72.64% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/11/17 24/11/16 27/11/15 19/11/14 20/11/13 22/11/12 22/11/11 -
Price 3.1700 2.7100 1.3300 2.4600 2.5100 2.8500 3.6700 -
P/RPS 4.33 4.48 2.44 5.04 5.35 6.38 9.40 -12.11%
  YoY % -3.35% 83.61% -51.59% -5.79% -16.14% -32.13% -
  Horiz. % 46.06% 47.66% 25.96% 53.62% 56.91% 67.87% 100.00%
P/EPS 20.96 21.34 -9.11 1,230.00 193.08 50.00 66.73 -17.54%
  YoY % -1.78% 334.25% -100.74% 537.04% 286.16% -25.07% -
  Horiz. % 31.41% 31.98% -13.65% 1,843.25% 289.35% 74.93% 100.00%
EY 4.77 4.69 -10.98 0.08 0.52 2.00 1.50 21.24%
  YoY % 1.71% 142.71% -13,825.00% -84.62% -74.00% 33.33% -
  Horiz. % 318.00% 312.67% -732.00% 5.33% 34.67% 133.33% 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 1.70 1.27 0.97 1.32 1.44 1.45 2.57 -6.65%
  YoY % 33.86% 30.93% -26.52% -8.33% -0.69% -43.58% -
  Horiz. % 66.15% 49.42% 37.74% 51.36% 56.03% 56.42% 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.
 


 

486  308  554  568 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.27+0.07 
 EKOVEST 0.935+0.065 
 BARAKAH 0.105+0.01 
 EKOVEST-WB 0.445+0.075 
 SAPNRG 0.335+0.005 
 PWORTH 0.075+0.005 
 KNM 0.175+0.005 
 IMPIANA 0.05-0.005 
 IWCITY 1.19+0.01 
 VELESTO 0.32+0.005 
Partners & Brokers