Highlights

[AIRASIA] YoY Quarter Result on 2015-03-31 [#1]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 28-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     134.85%    YoY -     6.88%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 2,555,182 2,226,554 1,699,294 1,296,831 1,302,436 1,300,784 1,168,398 13.92%
  YoY % 14.76% 31.03% 31.03% -0.43% 0.13% 11.33% -
  Horiz. % 218.69% 190.56% 145.44% 110.99% 111.47% 111.33% 100.00%
PBT 1,194,339 641,328 1,093,371 193,299 133,832 131,840 212,406 33.33%
  YoY % 86.23% -41.34% 465.64% 44.43% 1.51% -37.93% -
  Horiz. % 562.29% 301.93% 514.76% 91.00% 63.01% 62.07% 100.00%
Tax -103,998 -57,080 -216,429 -43,968 5,887 -27,047 -39,969 17.27%
  YoY % -82.20% 73.63% -392.24% -846.87% 121.77% 32.33% -
  Horiz. % 260.20% 142.81% 541.49% 110.01% -14.73% 67.67% 100.00%
NP 1,090,341 584,248 876,942 149,331 139,719 104,793 172,437 35.97%
  YoY % 86.62% -33.38% 487.25% 6.88% 33.33% -39.23% -
  Horiz. % 632.31% 338.82% 508.56% 86.60% 81.03% 60.77% 100.00%
NP to SH 1,141,985 615,810 877,793 149,331 139,719 104,793 172,437 37.02%
  YoY % 85.44% -29.85% 487.82% 6.88% 33.33% -39.23% -
  Horiz. % 662.26% 357.12% 509.05% 86.60% 81.03% 60.77% 100.00%
Tax Rate 8.71 % 8.90 % 19.79 % 22.75 % -4.40 % 20.52 % 18.82 % -12.05%
  YoY % -2.13% -55.03% -13.01% 617.05% -121.44% 9.03% -
  Horiz. % 46.28% 47.29% 105.15% 120.88% -23.38% 109.03% 100.00%
Total Cost 1,464,841 1,642,306 822,352 1,147,500 1,162,717 1,195,991 995,961 6.64%
  YoY % -10.81% 99.71% -28.34% -1.31% -2.78% 20.08% -
  Horiz. % 147.08% 164.90% 82.57% 115.22% 116.74% 120.08% 100.00%
Net Worth - 6,048,972 5,015,959 4,645,853 5,057,827 4,495,068 4,338,712 -
  YoY % 0.00% 20.59% 7.97% -8.15% 12.52% 3.60% -
  Horiz. % 0.00% 139.42% 115.61% 107.08% 116.57% 103.60% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 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
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth - 6,048,972 5,015,959 4,645,853 5,057,827 4,495,068 4,338,712 -
  YoY % 0.00% 20.59% 7.97% -8.15% 12.52% 3.60% -
  Horiz. % 0.00% 139.42% 115.61% 107.08% 116.57% 103.60% 100.00%
NOSH 3,341,974 3,341,974 2,786,644 2,765,388 2,794,380 2,757,710 2,781,225 3.11%
  YoY % 0.00% 19.93% 0.77% -1.04% 1.33% -0.85% -
  Horiz. % 120.16% 120.16% 100.19% 99.43% 100.47% 99.15% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 42.67 % 26.24 % 51.61 % 11.52 % 10.73 % 8.06 % 14.76 % 19.35%
  YoY % 62.61% -49.16% 348.00% 7.36% 33.13% -45.39% -
  Horiz. % 289.09% 177.78% 349.66% 78.05% 72.70% 54.61% 100.00%
ROE - % 10.18 % 17.50 % 3.21 % 2.76 % 2.33 % 3.97 % -
  YoY % 0.00% -41.83% 445.17% 16.30% 18.45% -41.31% -
  Horiz. % 0.00% 256.42% 440.81% 80.86% 69.52% 58.69% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 76.46 66.62 60.98 46.90 46.61 47.17 42.01 10.49%
  YoY % 14.77% 9.25% 30.02% 0.62% -1.19% 12.28% -
  Horiz. % 182.00% 158.58% 145.16% 111.64% 110.95% 112.28% 100.00%
EPS 34.20 18.40 31.50 5.40 5.00 3.80 6.20 32.91%
  YoY % 85.87% -41.59% 483.33% 8.00% 31.58% -38.71% -
  Horiz. % 551.61% 296.77% 508.06% 87.10% 80.65% 61.29% 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 -
  YoY % 0.00% 0.56% 7.14% -7.18% 11.04% 4.49% -
  Horiz. % 0.00% 116.03% 115.38% 107.69% 116.03% 104.49% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,341,974
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 76.46 66.62 50.85 38.80 38.97 38.92 34.96 13.92%
  YoY % 14.77% 31.01% 31.06% -0.44% 0.13% 11.33% -
  Horiz. % 218.71% 190.56% 145.45% 110.98% 111.47% 111.33% 100.00%
EPS 34.20 18.43 26.27 4.47 4.18 3.14 5.16 37.04%
  YoY % 85.57% -29.84% 487.70% 6.94% 33.12% -39.15% -
  Horiz. % 662.79% 357.17% 509.11% 86.63% 81.01% 60.85% 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 -
  YoY % 0.00% 20.59% 7.96% -8.14% 12.52% 3.60% -
  Horiz. % 0.00% 139.42% 115.61% 107.09% 116.58% 103.60% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 3.9300 3.1400 1.8300 2.3800 2.5500 2.8300 3.4500 -
P/RPS 5.14 0.00 3.00 5.08 5.47 6.00 8.21 -7.50%
  YoY % 0.00% 0.00% -40.94% -7.13% -8.83% -26.92% -
  Horiz. % 62.61% 0.00% 36.54% 61.88% 66.63% 73.08% 100.00%
P/EPS 11.50 0.00 5.81 44.07 51.00 74.47 55.64 -23.10%
  YoY % 0.00% 0.00% -86.82% -13.59% -31.52% 33.84% -
  Horiz. % 20.67% 0.00% 10.44% 79.21% 91.66% 133.84% 100.00%
EY 8.69 0.00 17.21 2.27 1.96 1.34 1.80 29.99%
  YoY % 0.00% 0.00% 658.15% 15.82% 46.27% -25.56% -
  Horiz. % 482.78% 0.00% 956.11% 126.11% 108.89% 74.44% 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 0.00 3.14 1.02 1.42 1.41 1.74 2.21 -
  YoY % 0.00% 207.84% -28.17% 0.71% -18.97% -21.27% -
  Horiz. % 0.00% 142.08% 46.15% 64.25% 63.80% 78.73% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 24/05/18 25/05/17 26/05/16 28/05/15 20/05/14 22/05/13 23/05/12 -
Price 3.2300 3.1300 2.1200 2.0800 2.3300 3.2400 3.3900 -
P/RPS 4.22 0.00 3.48 4.44 5.00 6.87 8.07 -10.24%
  YoY % 0.00% 0.00% -21.62% -11.20% -27.22% -14.87% -
  Horiz. % 52.29% 0.00% 43.12% 55.02% 61.96% 85.13% 100.00%
P/EPS 9.45 0.00 6.73 38.52 46.60 85.26 54.68 -25.36%
  YoY % 0.00% 0.00% -82.53% -17.34% -45.34% 55.93% -
  Horiz. % 17.28% 0.00% 12.31% 70.45% 85.22% 155.93% 100.00%
EY 10.58 0.00 14.86 2.60 2.15 1.17 1.83 33.95%
  YoY % 0.00% 0.00% 471.54% 20.93% 83.76% -36.07% -
  Horiz. % 578.14% 0.00% 812.02% 142.08% 117.49% 63.93% 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 0.00 3.13 1.18 1.24 1.29 1.99 2.17 -
  YoY % 0.00% 165.25% -4.84% -3.88% -35.18% -8.29% -
  Horiz. % 0.00% 144.24% 54.38% 57.14% 59.45% 91.71% 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.
 


 

1979 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.850.00 
 KOTRA 1.820.00 
 UCREST 0.130.00 
 PINEAPP 0.360.00 
 PUC 0.070.00 
 WILLOW 0.3850.00 
 IRIS 0.1450.00 
 TOPGLOV-C60 0.1150.00 
 BTECH 0.210.00 
 3A 0.830.00 

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. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
4. 5G is Megatrend : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
5. SCOMI ENERGY (7045) THE HIDDEN GEM IN O&G BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. PublicInvest Research Headlines - 19 Sept 2019 PublicInvest Research
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