Highlights

[AIRASIA] YoY Quarter Result on 2013-12-31 [#4]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 26-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     374.89%    YoY -     -44.46%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 1,936,769 2,167,768 1,478,193 1,276,639 1,358,629 1,278,455 1,186,467 8.50%
  YoY % -10.66% 46.65% 15.79% -6.03% 6.27% 7.75% -
  Horiz. % 163.24% 182.71% 124.59% 107.60% 114.51% 107.75% 100.00%
PBT 349,196 434,513 -391,986 96,670 312,954 324,454 390,221 -1.83%
  YoY % -19.64% 210.85% -505.49% -69.11% -3.54% -16.85% -
  Horiz. % 89.49% 111.35% -100.45% 24.77% 80.20% 83.15% 100.00%
Tax 115,533 119,685 -36,523 71,831 -9,543 -193,775 -73,670 -
  YoY % -3.47% 427.70% -150.85% 852.71% 95.08% -163.03% -
  Horiz. % -156.83% -162.46% 49.58% -97.50% 12.95% 263.03% 100.00%
NP 464,729 554,198 -428,509 168,501 303,411 130,679 316,551 6.60%
  YoY % -16.14% 229.33% -354.31% -44.46% 132.18% -58.72% -
  Horiz. % 146.81% 175.07% -135.37% 53.23% 95.85% 41.28% 100.00%
NP to SH 465,319 554,198 -428,509 168,501 303,411 130,679 316,551 6.63%
  YoY % -16.04% 229.33% -354.31% -44.46% 132.18% -58.72% -
  Horiz. % 147.00% 175.07% -135.37% 53.23% 95.85% 41.28% 100.00%
Tax Rate -33.09 % -27.54 % - % -74.31 % 3.05 % 59.72 % 18.88 % -
  YoY % -20.15% 0.00% 0.00% -2,536.39% -94.89% 216.31% -
  Horiz. % -175.26% -145.87% 0.00% -393.59% 16.15% 316.31% 100.00%
Total Cost 1,472,040 1,613,570 1,906,702 1,108,138 1,055,218 1,147,776 869,916 9.15%
  YoY % -8.77% -15.37% 72.06% 5.02% -8.06% 31.94% -
  Horiz. % 169.22% 185.49% 219.18% 127.38% 121.30% 131.94% 100.00%
Net Worth 6,623,478 4,455,863 4,563,342 2,788,147 2,782,928 2,768,612 3,605,928 10.66%
  YoY % 48.65% -2.36% 63.67% 0.19% 0.52% -23.22% -
  Horiz. % 183.68% 123.57% 126.55% 77.32% 77.18% 76.78% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - 500,927 - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % - % - % - % - % 165.10 % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 6,623,478 4,455,863 4,563,342 2,788,147 2,782,928 2,768,612 3,605,928 10.66%
  YoY % 48.65% -2.36% 63.67% 0.19% 0.52% -23.22% -
  Horiz. % 183.68% 123.57% 126.55% 77.32% 77.18% 76.78% 100.00%
NOSH 2,782,974 2,784,914 2,782,526 2,788,147 2,782,928 2,768,612 2,752,617 0.18%
  YoY % -0.07% 0.09% -0.20% 0.19% 0.52% 0.58% -
  Horiz. % 101.10% 101.17% 101.09% 101.29% 101.10% 100.58% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 24.00 % 25.57 % -28.99 % 13.20 % 22.33 % 10.22 % 26.68 % -1.75%
  YoY % -6.14% 188.20% -319.62% -40.89% 118.49% -61.69% -
  Horiz. % 89.96% 95.84% -108.66% 49.48% 83.70% 38.31% 100.00%
ROE 7.03 % 12.44 % -9.39 % 6.04 % 10.90 % 4.72 % 8.78 % -3.63%
  YoY % -43.49% 232.48% -255.46% -44.59% 130.93% -46.24% -
  Horiz. % 80.07% 141.69% -106.95% 68.79% 124.15% 53.76% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 69.59 77.84 53.12 45.79 48.82 46.18 43.10 8.30%
  YoY % -10.60% 46.54% 16.01% -6.21% 5.72% 7.15% -
  Horiz. % 161.46% 180.60% 123.25% 106.24% 113.27% 107.15% 100.00%
EPS 16.70 19.90 -15.40 6.10 10.90 4.70 11.50 6.41%
  YoY % -16.08% 229.22% -352.46% -44.04% 131.91% -59.13% -
  Horiz. % 145.22% 173.04% -133.91% 53.04% 94.78% 40.87% 100.00%
DPS 0.00 0.00 0.00 0.00 18.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 2.3800 1.6000 1.6400 1.0000 1.0000 1.0000 1.3100 10.45%
  YoY % 48.75% -2.44% 64.00% 0.00% 0.00% -23.66% -
  Horiz. % 181.68% 122.14% 125.19% 76.34% 76.34% 76.34% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,341,974
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 57.95 64.86 44.23 38.20 40.65 38.25 35.50 8.50%
  YoY % -10.65% 46.64% 15.79% -6.03% 6.27% 7.75% -
  Horiz. % 163.24% 182.70% 124.59% 107.61% 114.51% 107.75% 100.00%
EPS 13.92 16.58 -12.82 5.04 9.08 3.91 9.47 6.62%
  YoY % -16.04% 229.33% -354.37% -44.49% 132.23% -58.71% -
  Horiz. % 146.99% 175.08% -135.37% 53.22% 95.88% 41.29% 100.00%
DPS 0.00 0.00 0.00 0.00 14.99 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.9819 1.3333 1.3655 0.8343 0.8327 0.8284 1.0790 10.65%
  YoY % 48.65% -2.36% 63.67% 0.19% 0.52% -23.23% -
  Horiz. % 183.68% 123.57% 126.55% 77.32% 77.17% 76.77% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 2.2900 1.2900 2.7200 2.2000 2.7400 3.7700 2.5300 -
P/RPS 3.29 1.66 5.12 4.80 5.61 8.16 5.87 -9.19%
  YoY % 98.19% -67.58% 6.67% -14.44% -31.25% 39.01% -
  Horiz. % 56.05% 28.28% 87.22% 81.77% 95.57% 139.01% 100.00%
P/EPS 13.70 6.48 -17.66 36.40 25.13 79.87 22.00 -7.58%
  YoY % 111.42% 136.69% -148.52% 44.85% -68.54% 263.05% -
  Horiz. % 62.27% 29.45% -80.27% 165.45% 114.23% 363.05% 100.00%
EY 7.30 15.43 -5.66 2.75 3.98 1.25 4.55 8.19%
  YoY % -52.69% 372.61% -305.82% -30.90% 218.40% -72.53% -
  Horiz. % 160.44% 339.12% -124.40% 60.44% 87.47% 27.47% 100.00%
DY 0.00 0.00 0.00 0.00 6.57 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.96 0.81 1.66 2.20 2.74 3.77 1.93 -10.98%
  YoY % 18.52% -51.20% -24.55% -19.71% -27.32% 95.34% -
  Horiz. % 49.74% 41.97% 86.01% 113.99% 141.97% 195.34% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 26/02/16 26/02/15 26/02/14 26/02/13 22/02/12 24/02/11 -
Price 2.7600 1.3900 2.7000 2.3800 2.6400 3.6500 2.3500 -
P/RPS 3.97 1.79 5.08 5.20 5.41 7.90 5.45 -5.14%
  YoY % 121.79% -64.76% -2.31% -3.88% -31.52% 44.95% -
  Horiz. % 72.84% 32.84% 93.21% 95.41% 99.27% 144.95% 100.00%
P/EPS 16.51 6.98 -17.53 39.38 24.21 77.33 20.43 -3.49%
  YoY % 136.53% 139.82% -144.51% 62.66% -68.69% 278.51% -
  Horiz. % 80.81% 34.17% -85.81% 192.76% 118.50% 378.51% 100.00%
EY 6.06 14.32 -5.70 2.54 4.13 1.29 4.89 3.64%
  YoY % -57.68% 351.23% -324.41% -38.50% 220.16% -73.62% -
  Horiz. % 123.93% 292.84% -116.56% 51.94% 84.46% 26.38% 100.00%
DY 0.00 0.00 0.00 0.00 6.82 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.16 0.87 1.65 2.38 2.64 3.65 1.79 -6.97%
  YoY % 33.33% -47.27% -30.67% -9.85% -27.67% 103.91% -
  Horiz. % 64.80% 48.60% 92.18% 132.96% 147.49% 203.91% 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.
 


 

366  274  574  1119 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.33-0.015 
 SAPNRG 0.290.00 
 MNC-PA 0.04+0.005 
 PWORTH 0.055+0.01 
 KNM 0.4150.00 
 VSOLAR 0.09+0.005 
 GPACKET-WB 0.270.00 
 VELESTO 0.315+0.01 
 MNC 0.1150.00 
 ECOWLD 0.67+0.025 

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. 5G is Megatrend : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
4. Is The Semiconductor Cycle Poised For An Upswing? [Goreng Goreng] ee
5. SCOMI ENERGY (7045) THE HIDDEN GEM IN O&G BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
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