Highlights

[AIRASIA] YoY Quarter Result on 2016-03-31 [#1]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 26-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     58.39%    YoY -     487.82%
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 7,953,898 6,048,972 5,015,959 4,645,853 5,057,827 4,495,068 4,338,712 10.62%
  YoY % 31.49% 20.59% 7.97% -8.15% 12.52% 3.60% -
  Horiz. % 183.32% 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 7,953,898 6,048,972 5,015,959 4,645,853 5,057,827 4,495,068 4,338,712 10.62%
  YoY % 31.49% 20.59% 7.97% -8.15% 12.52% 3.60% -
  Horiz. % 183.32% 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 14.36 % 10.18 % 17.50 % 3.21 % 2.76 % 2.33 % 3.97 % 23.88%
  YoY % 41.06% -41.83% 445.17% 16.30% 18.45% -41.31% -
  Horiz. % 361.71% 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 2.3800 1.8100 1.8000 1.6800 1.8100 1.6300 1.5600 7.29%
  YoY % 31.49% 0.56% 7.14% -7.18% 11.04% 4.49% -
  Horiz. % 152.56% 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 2.3800 1.8100 1.5009 1.3902 1.5134 1.3450 1.2982 10.62%
  YoY % 31.49% 20.59% 7.96% -8.14% 12.52% 3.60% -
  Horiz. % 183.33% 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 1.65 3.14 1.02 1.42 1.41 1.74 2.21 -4.75%
  YoY % -47.45% 207.84% -28.17% 0.71% -18.97% -21.27% -
  Horiz. % 74.66% 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 1.36 3.13 1.18 1.24 1.29 1.99 2.17 -7.49%
  YoY % -56.55% 165.25% -4.84% -3.88% -35.18% -8.29% -
  Horiz. % 62.67% 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.
 


 

363  227  567  1043 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST-WB 0.17+0.055 
 IWCITY 0.95+0.09 
 EKOVEST 0.65+0.06 
 SAPNRG 0.32+0.005 
 COMPUGT 0.0250.00 
 KNM 0.16-0.005 
 SEACERA 0.325-0.01 
 LAMBO 0.12-0.005 
 MYEG 1.61+0.04 
 PRESBHD 0.485+0.015 
Partners & Brokers