Highlights

[AIRASIA] YoY Quarter Result on 2016-09-30 [#3]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 24-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     3.44%    YoY -     187.22%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 3,066,262 2,608,794 2,447,812 1,686,676 1,515,671 1,316,992 1,280,293 15.66%
  YoY % 17.54% 6.58% 45.13% 11.28% 15.09% 2.87% -
  Horiz. % 239.50% 203.77% 191.19% 131.74% 118.38% 102.87% 100.00%
PBT -347,601 308,539 486,028 473,665 -461,701 26,466 25,111 -
  YoY % -212.66% -36.52% 2.61% 202.59% -1,844.51% 5.40% -
  Horiz. % -1,384.26% 1,228.70% 1,935.52% 1,886.28% -1,838.64% 105.40% 100.00%
Tax 279,961 495,474 -51,720 -121,196 55,969 -21,069 10,371 73.16%
  YoY % -43.50% 1,057.99% 57.33% -316.54% 365.65% -303.15% -
  Horiz. % 2,699.46% 4,777.49% -498.70% -1,168.60% 539.67% -203.15% 100.00%
NP -67,640 804,013 434,308 352,469 -405,732 5,397 35,482 -
  YoY % -108.41% 85.13% 23.22% 186.87% -7,617.73% -84.79% -
  Horiz. % -190.63% 2,265.97% 1,224.02% 993.37% -1,143.49% 15.21% 100.00%
NP to SH -51,443 915,878 505,327 353,894 -405,732 5,397 35,482 -
  YoY % -105.62% 81.24% 42.79% 187.22% -7,617.73% -84.79% -
  Horiz. % -144.98% 2,581.25% 1,424.18% 997.39% -1,143.49% 15.21% 100.00%
Tax Rate - % -160.59 % 10.64 % 25.59 % - % 79.61 % -41.30 % -
  YoY % 0.00% -1,609.30% -58.42% 0.00% 0.00% 292.76% -
  Horiz. % 0.00% 388.84% -25.76% -61.96% 0.00% -192.76% 100.00%
Total Cost 3,133,902 1,804,781 2,013,504 1,334,207 1,921,403 1,311,595 1,244,811 16.63%
  YoY % 73.64% -10.37% 50.91% -30.56% 46.49% 5.36% -
  Horiz. % 251.76% 144.98% 161.75% 107.18% 154.35% 105.36% 100.00%
Net Worth 4,611,924 8,622,292 6,216,071 5,963,253 3,807,211 5,019,209 4,749,129 -0.49%
  YoY % -46.51% 38.71% 4.24% 56.63% -24.15% 5.69% -
  Horiz. % 97.11% 181.56% 130.89% 125.57% 80.17% 105.69% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - 1,336,789 - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 145.96 % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 4,611,924 8,622,292 6,216,071 5,963,253 3,807,211 5,019,209 4,749,129 -0.49%
  YoY % -46.51% 38.71% 4.24% 56.63% -24.15% 5.69% -
  Horiz. % 97.11% 181.56% 130.89% 125.57% 80.17% 105.69% 100.00%
NOSH 3,341,974 3,341,974 3,341,974 2,786,566 2,778,986 2,698,499 2,729,384 3.43%
  YoY % 0.00% 0.00% 19.93% 0.27% 2.98% -1.13% -
  Horiz. % 122.44% 122.44% 122.44% 102.10% 101.82% 98.87% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin -2.21 % 30.82 % 17.74 % 20.90 % -26.77 % 0.41 % 2.77 % -
  YoY % -107.17% 73.73% -15.12% 178.07% -6,629.27% -85.20% -
  Horiz. % -79.78% 1,112.64% 640.43% 754.51% -966.43% 14.80% 100.00%
ROE -1.12 % 10.62 % 8.13 % 5.93 % -10.66 % 0.11 % 0.75 % -
  YoY % -110.55% 30.63% 37.10% 155.63% -9,790.91% -85.33% -
  Horiz. % -149.33% 1,416.00% 1,084.00% 790.67% -1,421.33% 14.67% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 91.75 78.06 73.24 60.53 54.54 48.80 46.91 11.82%
  YoY % 17.54% 6.58% 21.00% 10.98% 11.76% 4.03% -
  Horiz. % 195.59% 166.40% 156.13% 129.03% 116.27% 104.03% 100.00%
EPS -1.50 27.40 15.10 12.70 -14.60 0.20 1.30 -
  YoY % -105.47% 81.46% 18.90% 186.99% -7,400.00% -84.62% -
  Horiz. % -115.38% 2,107.69% 1,161.54% 976.92% -1,123.08% 15.38% 100.00%
DPS 0.00 40.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 1.3800 2.5800 1.8600 2.1400 1.3700 1.8600 1.7400 -3.79%
  YoY % -46.51% 38.71% -13.08% 56.20% -26.34% 6.90% -
  Horiz. % 79.31% 148.28% 106.90% 122.99% 78.74% 106.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,341,974
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 91.75 78.06 73.24 50.47 45.35 39.41 38.31 15.66%
  YoY % 17.54% 6.58% 45.12% 11.29% 15.07% 2.87% -
  Horiz. % 239.49% 203.76% 191.18% 131.74% 118.38% 102.87% 100.00%
EPS -1.50 27.40 15.10 10.59 -12.14 0.16 1.06 -
  YoY % -105.47% 81.46% 42.59% 187.23% -7,687.50% -84.91% -
  Horiz. % -141.51% 2,584.91% 1,424.53% 999.06% -1,145.28% 15.09% 100.00%
DPS 0.00 40.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 1.3800 2.5800 1.8600 1.7844 1.1392 1.5019 1.4211 -0.49%
  YoY % -46.51% 38.71% 4.24% 56.64% -24.15% 5.69% -
  Horiz. % 97.11% 181.55% 130.88% 125.56% 80.16% 105.69% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 1.7600 3.1600 3.4500 2.7900 1.2800 2.5300 2.5600 -
P/RPS 1.92 4.05 4.71 4.61 2.35 5.18 5.46 -15.98%
  YoY % -52.59% -14.01% 2.17% 96.17% -54.63% -5.13% -
  Horiz. % 35.16% 74.18% 86.26% 84.43% 43.04% 94.87% 100.00%
P/EPS -114.34 11.53 22.82 21.97 -8.77 1,265.00 196.92 -
  YoY % -1,091.67% -49.47% 3.87% 350.51% -100.69% 542.39% -
  Horiz. % -58.06% 5.86% 11.59% 11.16% -4.45% 642.39% 100.00%
EY -0.87 8.67 4.38 4.55 -11.41 0.08 0.51 -
  YoY % -110.03% 97.95% -3.74% 139.88% -14,362.50% -84.31% -
  Horiz. % -170.59% 1,700.00% 858.82% 892.16% -2,237.25% 15.69% 100.00%
DY 0.00 12.66 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 1.28 1.22 1.85 1.30 0.93 1.36 1.47 -2.28%
  YoY % 4.92% -34.05% 42.31% 39.78% -31.62% -7.48% -
  Horiz. % 87.07% 82.99% 125.85% 88.44% 63.27% 92.52% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 27/11/19 29/11/18 29/11/17 24/11/16 27/11/15 19/11/14 20/11/13 -
Price 1.7500 2.9800 3.1700 2.7100 1.3300 2.4600 2.5100 -
P/RPS 1.91 3.82 4.33 4.48 2.44 5.04 5.35 -15.77%
  YoY % -50.00% -11.78% -3.35% 83.61% -51.59% -5.79% -
  Horiz. % 35.70% 71.40% 80.93% 83.74% 45.61% 94.21% 100.00%
P/EPS -113.69 10.87 20.96 21.34 -9.11 1,230.00 193.08 -
  YoY % -1,145.91% -48.14% -1.78% 334.25% -100.74% 537.04% -
  Horiz. % -58.88% 5.63% 10.86% 11.05% -4.72% 637.04% 100.00%
EY -0.88 9.20 4.77 4.69 -10.98 0.08 0.52 -
  YoY % -109.57% 92.87% 1.71% 142.71% -13,825.00% -84.62% -
  Horiz. % -169.23% 1,769.23% 917.31% 901.92% -2,111.54% 15.38% 100.00%
DY 0.00 13.42 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 1.27 1.16 1.70 1.27 0.97 1.32 1.44 -2.07%
  YoY % 9.48% -31.76% 33.86% 30.93% -26.52% -8.33% -
  Horiz. % 88.19% 80.56% 118.06% 88.19% 67.36% 91.67% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers