Highlights

[AIRASIA] YoY Quarter Result on 2018-12-31 [#4]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 27-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Dec-2018  [#4]
Profit Trend QoQ -     -143.12%    YoY -     -205.99%
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.
 


 

1914 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8650.00 
 KOTRA 1.630.00 
 UCREST 0.250.00 
 PINEAPP 0.3850.00 
 PUC 0.0950.00 
 WILLOW 0.450.00 
 IRIS 0.170.00 
 BTECH 0.2450.00 
 3A 0.950.00 
 TENAGA-C57 0.060.00 

TOP ARTICLES

1. IWCity (1589): Retailers buy the news? Gerald Koh Stock Charts
2. Construction & Property - Bandar Malaysia “Revived” PublicInvest Research
3. Saga of Bandar Malaysia- Why Ekovest should be the next vehicle for IWH? Bagger Hunter
4. BEST TIME TO SELL ALL LIMIT UP STOCKS AND ALL THAT GONE UP ALOT TODAY, Be Fearful when Others Greedy, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. Why ordinary investors are shunning Bursa Malaysia - TK Chua Good Articles to Share
6. Malaysian Resources Corporation Berhad - a New Catalyst From Bandar Malaysia MIDF Sector Research
7. 大马城失而复得 怡克伟士WB大热回勇/温世麟硕士 南洋 - 凭单专栏
8. (Forecast) FLBHD (5197), JAYCORP (7152), LIIHEN (7089), POHUAT (7088) Quarter Report PE and ROE WahLau Share Forecast
Partners & Brokers