Highlights

[AIRASIA] YoY Quarter Result on 2014-03-31 [#1]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 20-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     -17.08%    YoY -     33.33%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 2,226,554 1,699,294 1,296,831 1,302,436 1,300,784 1,168,398 1,053,283 13.27%
  YoY % 31.03% 31.03% -0.43% 0.13% 11.33% 10.93% -
  Horiz. % 211.39% 161.33% 123.12% 123.65% 123.50% 110.93% 100.00%
PBT 641,328 1,093,371 193,299 133,832 131,840 212,406 202,874 21.12%
  YoY % -41.34% 465.64% 44.43% 1.51% -37.93% 4.70% -
  Horiz. % 316.12% 538.94% 95.28% 65.97% 64.99% 104.70% 100.00%
Tax -57,080 -216,429 -43,968 5,887 -27,047 -39,969 -30,946 10.73%
  YoY % 73.63% -392.24% -846.87% 121.77% 32.33% -29.16% -
  Horiz. % 184.45% 699.38% 142.08% -19.02% 87.40% 129.16% 100.00%
NP 584,248 876,942 149,331 139,719 104,793 172,437 171,928 22.59%
  YoY % -33.38% 487.25% 6.88% 33.33% -39.23% 0.30% -
  Horiz. % 339.82% 510.06% 86.86% 81.27% 60.95% 100.30% 100.00%
NP to SH 615,810 877,793 149,331 139,719 104,793 172,437 171,928 23.67%
  YoY % -29.85% 487.82% 6.88% 33.33% -39.23% 0.30% -
  Horiz. % 358.18% 510.56% 86.86% 81.27% 60.95% 100.30% 100.00%
Tax Rate 8.90 % 19.79 % 22.75 % -4.40 % 20.52 % 18.82 % 15.25 % -8.58%
  YoY % -55.03% -13.01% 617.05% -121.44% 9.03% 23.41% -
  Horiz. % 58.36% 129.77% 149.18% -28.85% 134.56% 123.41% 100.00%
Total Cost 1,642,306 822,352 1,147,500 1,162,717 1,195,991 995,961 881,355 10.92%
  YoY % 99.71% -28.34% -1.31% -2.78% 20.08% 13.00% -
  Horiz. % 186.34% 93.31% 130.20% 131.92% 135.70% 113.00% 100.00%
Net Worth 6,048,972 5,015,959 4,645,853 5,057,827 4,495,068 4,338,712 3,826,784 7.92%
  YoY % 20.59% 7.97% -8.15% 12.52% 3.60% 13.38% -
  Horiz. % 158.07% 131.08% 121.40% 132.17% 117.46% 113.38% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 6,048,972 5,015,959 4,645,853 5,057,827 4,495,068 4,338,712 3,826,784 7.92%
  YoY % 20.59% 7.97% -8.15% 12.52% 3.60% 13.38% -
  Horiz. % 158.07% 131.08% 121.40% 132.17% 117.46% 113.38% 100.00%
NOSH 3,341,974 2,786,644 2,765,388 2,794,380 2,757,710 2,781,225 2,773,032 3.16%
  YoY % 19.93% 0.77% -1.04% 1.33% -0.85% 0.30% -
  Horiz. % 120.52% 100.49% 99.72% 100.77% 99.45% 100.30% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 26.24 % 51.61 % 11.52 % 10.73 % 8.06 % 14.76 % 16.32 % 8.23%
  YoY % -49.16% 348.00% 7.36% 33.13% -45.39% -9.56% -
  Horiz. % 160.78% 316.24% 70.59% 65.75% 49.39% 90.44% 100.00%
ROE 10.18 % 17.50 % 3.21 % 2.76 % 2.33 % 3.97 % 4.49 % 14.60%
  YoY % -41.83% 445.17% 16.30% 18.45% -41.31% -11.58% -
  Horiz. % 226.73% 389.76% 71.49% 61.47% 51.89% 88.42% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 66.62 60.98 46.90 46.61 47.17 42.01 37.98 9.81%
  YoY % 9.25% 30.02% 0.62% -1.19% 12.28% 10.61% -
  Horiz. % 175.41% 160.56% 123.49% 122.72% 124.20% 110.61% 100.00%
EPS 18.40 31.50 5.40 5.00 3.80 6.20 6.20 19.86%
  YoY % -41.59% 483.33% 8.00% 31.58% -38.71% 0.00% -
  Horiz. % 296.77% 508.06% 87.10% 80.65% 61.29% 100.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.8100 1.8000 1.6800 1.8100 1.6300 1.5600 1.3800 4.62%
  YoY % 0.56% 7.14% -7.18% 11.04% 4.49% 13.04% -
  Horiz. % 131.16% 130.43% 121.74% 131.16% 118.12% 113.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,341,974
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 66.62 50.85 38.80 38.97 38.92 34.96 31.52 13.27%
  YoY % 31.01% 31.06% -0.44% 0.13% 11.33% 10.91% -
  Horiz. % 211.36% 161.33% 123.10% 123.64% 123.48% 110.91% 100.00%
EPS 18.43 26.27 4.47 4.18 3.14 5.16 5.14 23.69%
  YoY % -29.84% 487.70% 6.94% 33.12% -39.15% 0.39% -
  Horiz. % 358.56% 511.09% 86.96% 81.32% 61.09% 100.39% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.8100 1.5009 1.3902 1.5134 1.3450 1.2982 1.1451 7.92%
  YoY % 20.59% 7.96% -8.14% 12.52% 3.60% 13.37% -
  Horiz. % 158.06% 131.07% 121.40% 132.16% 117.46% 113.37% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 3.1400 1.8300 2.3800 2.5500 2.8300 3.4500 2.6900 -
P/RPS 0.00 3.00 5.08 5.47 6.00 8.21 7.08 -
  YoY % 0.00% -40.94% -7.13% -8.83% -26.92% 15.96% -
  Horiz. % 0.00% 42.37% 71.75% 77.26% 84.75% 115.96% 100.00%
P/EPS 0.00 5.81 44.07 51.00 74.47 55.64 43.39 -
  YoY % 0.00% -86.82% -13.59% -31.52% 33.84% 28.23% -
  Horiz. % 0.00% 13.39% 101.57% 117.54% 171.63% 128.23% 100.00%
EY 0.00 17.21 2.27 1.96 1.34 1.80 2.30 -
  YoY % 0.00% 658.15% 15.82% 46.27% -25.56% -21.74% -
  Horiz. % 0.00% 748.26% 98.70% 85.22% 58.26% 78.26% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 3.14 1.02 1.42 1.41 1.74 2.21 1.95 8.26%
  YoY % 207.84% -28.17% 0.71% -18.97% -21.27% 13.33% -
  Horiz. % 161.03% 52.31% 72.82% 72.31% 89.23% 113.33% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 25/05/17 26/05/16 28/05/15 20/05/14 22/05/13 23/05/12 24/05/11 -
Price 3.1300 2.1200 2.0800 2.3300 3.2400 3.3900 3.0600 -
P/RPS 0.00 3.48 4.44 5.00 6.87 8.07 8.06 -
  YoY % 0.00% -21.62% -11.20% -27.22% -14.87% 0.12% -
  Horiz. % 0.00% 43.18% 55.09% 62.03% 85.24% 100.12% 100.00%
P/EPS 0.00 6.73 38.52 46.60 85.26 54.68 49.35 -
  YoY % 0.00% -82.53% -17.34% -45.34% 55.93% 10.80% -
  Horiz. % 0.00% 13.64% 78.05% 94.43% 172.77% 110.80% 100.00%
EY 0.00 14.86 2.60 2.15 1.17 1.83 2.03 -
  YoY % 0.00% 471.54% 20.93% 83.76% -36.07% -9.85% -
  Horiz. % 0.00% 732.02% 128.08% 105.91% 57.64% 90.15% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 3.13 1.18 1.24 1.29 1.99 2.17 2.22 5.89%
  YoY % 165.25% -4.84% -3.88% -35.18% -8.29% -2.25% -
  Horiz. % 140.99% 53.15% 55.86% 58.11% 89.64% 97.75% 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.
 


 

260  304  508  1191 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.895+0.085 
 IWCITY 0.99+0.085 
 DYNACIA 0.075-0.01 
 HSI-H8F 0.065-0.06 
 AT 0.050.00 
 DYNACIA-PA 0.04-0.005 
 DBE 0.030.00 
 XDL 0.105-0.005 
 ARMADA 0.485+0.02 
 SAPNRG 0.265+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers