Highlights

[AIRASIA] YoY Quarter Result on 2015-09-30 [#3]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 27-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Sep-2015  [#3]
Profit Trend QoQ -     -266.95%    YoY -     -7,617.73%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 2,608,794 2,447,812 1,686,676 1,515,671 1,316,992 1,280,293 1,237,503 13.23%
  YoY % 6.58% 45.13% 11.28% 15.09% 2.87% 3.46% -
  Horiz. % 210.81% 197.80% 136.30% 122.48% 106.42% 103.46% 100.00%
PBT 308,539 486,028 473,665 -461,701 26,466 25,111 259,103 2.95%
  YoY % -36.52% 2.61% 202.59% -1,844.51% 5.40% -90.31% -
  Horiz. % 119.08% 187.58% 182.81% -178.19% 10.21% 9.69% 100.00%
Tax 495,474 -51,720 -121,196 55,969 -21,069 10,371 -101,293 -
  YoY % 1,057.99% 57.33% -316.54% 365.65% -303.15% 110.24% -
  Horiz. % -489.15% 51.06% 119.65% -55.25% 20.80% -10.24% 100.00%
NP 804,013 434,308 352,469 -405,732 5,397 35,482 157,810 31.16%
  YoY % 85.13% 23.22% 186.87% -7,617.73% -84.79% -77.52% -
  Horiz. % 509.48% 275.21% 223.35% -257.10% 3.42% 22.48% 100.00%
NP to SH 915,878 505,327 353,894 -405,732 5,397 35,482 157,810 34.04%
  YoY % 81.24% 42.79% 187.22% -7,617.73% -84.79% -77.52% -
  Horiz. % 580.37% 320.21% 224.25% -257.10% 3.42% 22.48% 100.00%
Tax Rate -160.59 % 10.64 % 25.59 % - % 79.61 % -41.30 % 39.09 % -
  YoY % -1,609.30% -58.42% 0.00% 0.00% 292.76% -205.65% -
  Horiz. % -410.82% 27.22% 65.46% 0.00% 203.66% -105.65% 100.00%
Total Cost 1,804,781 2,013,504 1,334,207 1,921,403 1,311,595 1,244,811 1,079,693 8.94%
  YoY % -10.37% 50.91% -30.56% 46.49% 5.36% 15.29% -
  Horiz. % 167.16% 186.49% 123.57% 177.96% 121.48% 115.29% 100.00%
Net Worth 8,622,292 6,216,071 5,963,253 3,807,211 5,019,209 4,749,129 5,426,449 8.02%
  YoY % 38.71% 4.24% 56.63% -24.15% 5.69% -12.48% -
  Horiz. % 158.89% 114.55% 109.89% 70.16% 92.50% 87.52% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 1,336,789 - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 145.96 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 8,622,292 6,216,071 5,963,253 3,807,211 5,019,209 4,749,129 5,426,449 8.02%
  YoY % 38.71% 4.24% 56.63% -24.15% 5.69% -12.48% -
  Horiz. % 158.89% 114.55% 109.89% 70.16% 92.50% 87.52% 100.00%
NOSH 3,341,974 3,341,974 2,786,566 2,778,986 2,698,499 2,729,384 2,768,596 3.19%
  YoY % 0.00% 19.93% 0.27% 2.98% -1.13% -1.42% -
  Horiz. % 120.71% 120.71% 100.65% 100.38% 97.47% 98.58% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 30.82 % 17.74 % 20.90 % -26.77 % 0.41 % 2.77 % 12.75 % 15.84%
  YoY % 73.73% -15.12% 178.07% -6,629.27% -85.20% -78.27% -
  Horiz. % 241.73% 139.14% 163.92% -209.96% 3.22% 21.73% 100.00%
ROE 10.62 % 8.13 % 5.93 % -10.66 % 0.11 % 0.75 % 2.91 % 24.07%
  YoY % 30.63% 37.10% 155.63% -9,790.91% -85.33% -74.23% -
  Horiz. % 364.95% 279.38% 203.78% -366.32% 3.78% 25.77% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 78.06 73.24 60.53 54.54 48.80 46.91 44.70 9.73%
  YoY % 6.58% 21.00% 10.98% 11.76% 4.03% 4.94% -
  Horiz. % 174.63% 163.85% 135.41% 122.01% 109.17% 104.94% 100.00%
EPS 27.40 15.10 12.70 -14.60 0.20 1.30 5.70 29.90%
  YoY % 81.46% 18.90% 186.99% -7,400.00% -84.62% -77.19% -
  Horiz. % 480.70% 264.91% 222.81% -256.14% 3.51% 22.81% 100.00%
DPS 40.00 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. % 100.00% - - - - - -
NAPS 2.5800 1.8600 2.1400 1.3700 1.8600 1.7400 1.9600 4.69%
  YoY % 38.71% -13.08% 56.20% -26.34% 6.90% -11.22% -
  Horiz. % 131.63% 94.90% 109.18% 69.90% 94.90% 88.78% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,341,974
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 78.06 73.24 50.47 45.35 39.41 38.31 37.03 13.23%
  YoY % 6.58% 45.12% 11.29% 15.07% 2.87% 3.46% -
  Horiz. % 210.80% 197.79% 136.29% 122.47% 106.43% 103.46% 100.00%
EPS 27.40 15.10 10.59 -12.14 0.16 1.06 4.72 34.04%
  YoY % 81.46% 42.59% 187.23% -7,687.50% -84.91% -77.54% -
  Horiz. % 580.51% 319.92% 224.36% -257.20% 3.39% 22.46% 100.00%
DPS 40.00 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. % 100.00% - - - - - -
NAPS 2.5800 1.8600 1.7844 1.1392 1.5019 1.4211 1.6237 8.02%
  YoY % 38.71% 4.24% 56.64% -24.15% 5.69% -12.48% -
  Horiz. % 158.90% 114.55% 109.90% 70.16% 92.50% 87.52% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 3.1600 3.4500 2.7900 1.2800 2.5300 2.5600 3.0200 -
P/RPS 4.05 4.71 4.61 2.35 5.18 5.46 6.76 -8.18%
  YoY % -14.01% 2.17% 96.17% -54.63% -5.13% -19.23% -
  Horiz. % 59.91% 69.67% 68.20% 34.76% 76.63% 80.77% 100.00%
P/EPS 11.53 22.82 21.97 -8.77 1,265.00 196.92 52.98 -22.43%
  YoY % -49.47% 3.87% 350.51% -100.69% 542.39% 271.69% -
  Horiz. % 21.76% 43.07% 41.47% -16.55% 2,387.69% 371.69% 100.00%
EY 8.67 4.38 4.55 -11.41 0.08 0.51 1.89 28.89%
  YoY % 97.95% -3.74% 139.88% -14,362.50% -84.31% -73.02% -
  Horiz. % 458.73% 231.75% 240.74% -603.70% 4.23% 26.98% 100.00%
DY 12.66 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. % 100.00% - - - - - -
P/NAPS 1.22 1.85 1.30 0.93 1.36 1.47 1.54 -3.81%
  YoY % -34.05% 42.31% 39.78% -31.62% -7.48% -4.55% -
  Horiz. % 79.22% 120.13% 84.42% 60.39% 88.31% 95.45% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 29/11/18 29/11/17 24/11/16 27/11/15 19/11/14 20/11/13 22/11/12 -
Price 2.9800 3.1700 2.7100 1.3300 2.4600 2.5100 2.8500 -
P/RPS 3.82 4.33 4.48 2.44 5.04 5.35 6.38 -8.19%
  YoY % -11.78% -3.35% 83.61% -51.59% -5.79% -16.14% -
  Horiz. % 59.87% 67.87% 70.22% 38.24% 79.00% 83.86% 100.00%
P/EPS 10.87 20.96 21.34 -9.11 1,230.00 193.08 50.00 -22.45%
  YoY % -48.14% -1.78% 334.25% -100.74% 537.04% 286.16% -
  Horiz. % 21.74% 41.92% 42.68% -18.22% 2,460.00% 386.16% 100.00%
EY 9.20 4.77 4.69 -10.98 0.08 0.52 2.00 28.95%
  YoY % 92.87% 1.71% 142.71% -13,825.00% -84.62% -74.00% -
  Horiz. % 460.00% 238.50% 234.50% -549.00% 4.00% 26.00% 100.00%
DY 13.42 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. % 100.00% - - - - - -
P/NAPS 1.16 1.70 1.27 0.97 1.32 1.44 1.45 -3.65%
  YoY % -31.76% 33.86% 30.93% -26.52% -8.33% -0.69% -
  Horiz. % 80.00% 117.24% 87.59% 66.90% 91.03% 99.31% 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.
 


 

1979 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.850.00 
 KOTRA 1.820.00 
 UCREST 0.130.00 
 PINEAPP 0.360.00 
 PUC 0.070.00 
 WILLOW 0.3850.00 
 IRIS 0.1450.00 
 TOPGLOV-C60 0.1150.00 
 BTECH 0.210.00 
 3A 0.830.00 

TOP ARTICLES

1. BANDAR MALAYSIA - SHORTLISTED TENDERS CLOSED FOR PUBLIC PRIVATE PARTNERSHIP (PPP) KL Glory Fury
2. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
3. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
4. 5G is Megatrend : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
5. SCOMI ENERGY (7045) THE HIDDEN GEM IN O&G BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. PublicInvest Research Headlines - 19 Sept 2019 PublicInvest Research
7. 沙地产能将迅速恢复·油气股打回原形·综指1600再失 星洲日報/投資致富‧企業故事
8. [转贴] 天哥,云顶大马又跌回3.1了,可以加码了吗?~ 第一天 Good Articles to Share
Partners & Brokers