Highlights

[AIRASIA] YoY Quarter Result on 2016-12-31 [#4]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 23-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Dec-2016  [#4]
Profit Trend QoQ -     31.49%    YoY -     -16.04%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 2,823,386 2,657,444 1,936,769 2,167,768 1,478,193 1,276,639 1,358,629 12.96%
  YoY % 6.24% 37.21% -10.66% 46.65% 15.79% -6.03% -
  Horiz. % 207.81% 195.60% 142.55% 159.56% 108.80% 93.97% 100.00%
PBT -371,443 574,269 349,196 434,513 -391,986 96,670 312,954 -
  YoY % -164.68% 64.45% -19.64% 210.85% -505.49% -69.11% -
  Horiz. % -118.69% 183.50% 111.58% 138.84% -125.25% 30.89% 100.00%
Tax -85,592 -140,046 115,533 119,685 -36,523 71,831 -9,543 44.12%
  YoY % 38.88% -221.22% -3.47% 427.70% -150.85% 852.71% -
  Horiz. % 896.91% 1,467.53% -1,210.66% -1,254.17% 382.72% -752.71% 100.00%
NP -457,035 434,223 464,729 554,198 -428,509 168,501 303,411 -
  YoY % -205.25% -6.56% -16.14% 229.33% -354.31% -44.46% -
  Horiz. % -150.63% 143.11% 153.17% 182.66% -141.23% 55.54% 100.00%
NP to SH -394,971 372,649 465,319 554,198 -428,509 168,501 303,411 -
  YoY % -205.99% -19.92% -16.04% 229.33% -354.31% -44.46% -
  Horiz. % -130.18% 122.82% 153.36% 182.66% -141.23% 55.54% 100.00%
Tax Rate - % 24.39 % -33.09 % -27.54 % - % -74.31 % 3.05 % -
  YoY % 0.00% 173.71% -20.15% 0.00% 0.00% -2,536.39% -
  Horiz. % 0.00% 799.67% -1,084.92% -902.95% 0.00% -2,436.39% 100.00%
Total Cost 3,280,421 2,223,221 1,472,040 1,613,570 1,906,702 1,108,138 1,055,218 20.80%
  YoY % 47.55% 51.03% -8.77% -15.37% 72.06% 5.02% -
  Horiz. % 310.88% 210.69% 139.50% 152.91% 180.69% 105.02% 100.00%
Net Worth 6,216,071 6,383,170 6,623,478 4,455,863 4,563,342 2,788,147 2,782,928 14.33%
  YoY % -2.62% -3.63% 48.65% -2.36% 63.67% 0.19% -
  Horiz. % 223.36% 229.37% 238.00% 160.11% 163.98% 100.19% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 401,036 - - - - - 500,927 -3.64%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 80.06% 0.00% 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% 0.00% 0.00% 100.00%
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 6,216,071 6,383,170 6,623,478 4,455,863 4,563,342 2,788,147 2,782,928 14.33%
  YoY % -2.62% -3.63% 48.65% -2.36% 63.67% 0.19% -
  Horiz. % 223.36% 229.37% 238.00% 160.11% 163.98% 100.19% 100.00%
NOSH 3,341,974 3,341,974 2,782,974 2,784,914 2,782,526 2,788,147 2,782,928 3.10%
  YoY % 0.00% 20.09% -0.07% 0.09% -0.20% 0.19% -
  Horiz. % 120.09% 120.09% 100.00% 100.07% 99.99% 100.19% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -16.19 % 16.34 % 24.00 % 25.57 % -28.99 % 13.20 % 22.33 % -
  YoY % -199.08% -31.92% -6.14% 188.20% -319.62% -40.89% -
  Horiz. % -72.50% 73.18% 107.48% 114.51% -129.83% 59.11% 100.00%
ROE -6.35 % 5.84 % 7.03 % 12.44 % -9.39 % 6.04 % 10.90 % -
  YoY % -208.73% -16.93% -43.49% 232.48% -255.46% -44.59% -
  Horiz. % -58.26% 53.58% 64.50% 114.13% -86.15% 55.41% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 84.48 79.52 69.59 77.84 53.12 45.79 48.82 9.57%
  YoY % 6.24% 14.27% -10.60% 46.54% 16.01% -6.21% -
  Horiz. % 173.04% 162.88% 142.54% 159.44% 108.81% 93.79% 100.00%
EPS -11.80 11.20 16.70 19.90 -15.40 6.10 10.90 -
  YoY % -205.36% -32.93% -16.08% 229.22% -352.46% -44.04% -
  Horiz. % -108.26% 102.75% 153.21% 182.57% -141.28% 55.96% 100.00%
DPS 12.00 0.00 0.00 0.00 0.00 0.00 18.00 -6.53%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 66.67% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.8600 1.9100 2.3800 1.6000 1.6400 1.0000 1.0000 10.89%
  YoY % -2.62% -19.75% 48.75% -2.44% 64.00% 0.00% -
  Horiz. % 186.00% 191.00% 238.00% 160.00% 164.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,341,974
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 84.48 79.52 57.95 64.86 44.23 38.20 40.65 12.96%
  YoY % 6.24% 37.22% -10.65% 46.64% 15.79% -6.03% -
  Horiz. % 207.82% 195.62% 142.56% 159.56% 108.81% 93.97% 100.00%
EPS -11.80 11.20 13.92 16.58 -12.82 5.04 9.08 -
  YoY % -205.36% -19.54% -16.04% 229.33% -354.37% -44.49% -
  Horiz. % -129.96% 123.35% 153.30% 182.60% -141.19% 55.51% 100.00%
DPS 12.00 0.00 0.00 0.00 0.00 0.00 14.99 -3.64%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 80.05% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.8600 1.9100 1.9819 1.3333 1.3655 0.8343 0.8327 14.33%
  YoY % -2.62% -3.63% 48.65% -2.36% 63.67% 0.19% -
  Horiz. % 223.37% 229.37% 238.01% 160.12% 163.98% 100.19% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 2.9700 3.3500 2.2900 1.2900 2.7200 2.2000 2.7400 -
P/RPS 3.52 4.21 3.29 1.66 5.12 4.80 5.61 -7.47%
  YoY % -16.39% 27.96% 98.19% -67.58% 6.67% -14.44% -
  Horiz. % 62.75% 75.04% 58.65% 29.59% 91.27% 85.56% 100.00%
P/EPS -25.13 30.04 13.70 6.48 -17.66 36.40 25.13 -
  YoY % -183.66% 119.27% 111.42% 136.69% -148.52% 44.85% -
  Horiz. % -100.00% 119.54% 54.52% 25.79% -70.27% 144.85% 100.00%
EY -3.98 3.33 7.30 15.43 -5.66 2.75 3.98 -
  YoY % -219.52% -54.38% -52.69% 372.61% -305.82% -30.90% -
  Horiz. % -100.00% 83.67% 183.42% 387.69% -142.21% 69.10% 100.00%
DY 4.04 0.00 0.00 0.00 0.00 0.00 6.57 -7.78%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 61.49% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.60 1.75 0.96 0.81 1.66 2.20 2.74 -8.57%
  YoY % -8.57% 82.29% 18.52% -51.20% -24.55% -19.71% -
  Horiz. % 58.39% 63.87% 35.04% 29.56% 60.58% 80.29% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 27/02/19 27/02/18 23/02/17 26/02/16 26/02/15 26/02/14 26/02/13 -
Price 3.0400 4.4600 2.7600 1.3900 2.7000 2.3800 2.6400 -
P/RPS 3.60 5.61 3.97 1.79 5.08 5.20 5.41 -6.56%
  YoY % -35.83% 41.31% 121.79% -64.76% -2.31% -3.88% -
  Horiz. % 66.54% 103.70% 73.38% 33.09% 93.90% 96.12% 100.00%
P/EPS -25.72 40.00 16.51 6.98 -17.53 39.38 24.21 -
  YoY % -164.30% 142.28% 136.53% 139.82% -144.51% 62.66% -
  Horiz. % -106.24% 165.22% 68.19% 28.83% -72.41% 162.66% 100.00%
EY -3.89 2.50 6.06 14.32 -5.70 2.54 4.13 -
  YoY % -255.60% -58.75% -57.68% 351.23% -324.41% -38.50% -
  Horiz. % -94.19% 60.53% 146.73% 346.73% -138.01% 61.50% 100.00%
DY 3.95 0.00 0.00 0.00 0.00 0.00 6.82 -8.70%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 57.92% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.63 2.34 1.16 0.87 1.65 2.38 2.64 -7.72%
  YoY % -30.34% 101.72% 33.33% -47.27% -30.67% -9.85% -
  Horiz. % 61.74% 88.64% 43.94% 32.95% 62.50% 90.15% 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.
 


 

413  296  522  772 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.455+0.01 
 PUC 0.0550.00 
 MTAG 0.51+0.025 
 SAPNRG 0.27-0.005 
 ARMADA 0.445+0.005 
 MYEG 1.26+0.01 
 GPACKET-WB 0.325+0.005 
 KNM-WB 0.185+0.005 
 HSI-C7F 0.335-0.035 
 HSI-H8B 0.205+0.02 

TOP ARTICLES

1. To Mr Koon Yew Yin: Why You Should NOT Miss MTAG? MTAG
2. 【5G Related】Another Telco Tower Benefits from 5G – ROHAS TECNIC BHD 【5G Related】Another Telco Tower Benefits from 5G – ROHAS TECNIC BHD
3. Margin call is not a bad thing to have - Koon Yew Yin Koon Yew Yin's Blog
4. Malaysia Stock Analysis – Perdana (7108) Louis Yap Investment
5. 凡事都有体验成本/黄云浩 股海判官●黄云浩
6. 下跌股:MyEG RM1.10支撑 南洋行家论股
7. Malaysia Stock Analysis – KRONO (0176) Louis Yap Investment
8. 探预算案催化领域·布局年杪橱窗粉饰·7大首选股可脱颖而出 星洲日報/投資致富‧企業故事
Partners & Brokers