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.
 


 

1986 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7550.00 
 KOTRA 1.950.00 
 UCREST 0.150.00 
 EITA 1.490.00 
 PUC 0.0550.00 
 WILLOW 0.600.00 
 IRIS 0.140.00 
 HOOVER 0.430.00 
 BTECH 0.210.00 
 3A 0.7150.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
3. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
4. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
7. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
8. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
Partners & Brokers