Highlights

[AIRASIA] YoY TTM Result on 2014-06-30 [#2]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 20-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     76.81%    YoY -     13.85%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 8,228,347 7,006,283 5,416,835 5,170,284 5,143,172 4,710,044 4,279,124 11.50%
  YoY % 17.44% 29.34% 4.77% 0.53% 9.20% 10.07% -
  Horiz. % 192.29% 163.73% 126.59% 120.83% 120.19% 110.07% 100.00%
PBT 1,850,997 1,319,995 -123,458 510,927 816,506 820,632 1,046,369 9.96%
  YoY % 40.23% 1,169.19% -124.16% -37.43% -0.50% -21.57% -
  Horiz. % 176.90% 126.15% -11.80% 48.83% 78.03% 78.43% 100.00%
Tax -309,671 47,295 92,704 199,930 -192,144 -212,084 -131,816 15.28%
  YoY % -754.76% -48.98% -53.63% 204.05% 9.40% -60.89% -
  Horiz. % 234.93% -35.88% -70.33% -151.67% 145.77% 160.89% 100.00%
NP 1,541,326 1,367,290 -30,754 710,857 624,362 608,548 914,553 9.08%
  YoY % 12.73% 4,545.89% -104.33% 13.85% 2.60% -33.46% -
  Horiz. % 168.53% 149.50% -3.36% 77.73% 68.27% 66.54% 100.00%
NP to SH 1,581,542 1,368,290 -30,754 710,857 624,362 608,548 914,553 9.55%
  YoY % 15.59% 4,549.14% -104.33% 13.85% 2.60% -33.46% -
  Horiz. % 172.93% 149.61% -3.36% 77.73% 68.27% 66.54% 100.00%
Tax Rate 16.73 % -3.58 % - % -39.13 % 23.53 % 25.84 % 12.60 % 4.83%
  YoY % 567.32% 0.00% 0.00% -266.30% -8.94% 105.08% -
  Horiz. % 132.78% -28.41% 0.00% -310.56% 186.75% 205.08% 100.00%
Total Cost 6,687,021 5,638,993 5,447,589 4,459,427 4,518,810 4,101,496 3,364,571 12.12%
  YoY % 18.59% 3.51% 22.16% -1.31% 10.17% 21.90% -
  Horiz. % 198.75% 167.60% 161.91% 132.54% 134.31% 121.90% 100.00%
Net Worth 5,714,775 5,590,692 4,776,737 5,201,362 4,584,485 2,778,751 3,868,520 6.71%
  YoY % 2.22% 17.04% -8.16% 13.46% 64.98% -28.17% -
  Horiz. % 147.73% 144.52% 123.48% 134.45% 118.51% 71.83% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 0 0 0 0 500,927 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % - % - % - % - % 80.23 % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 5,714,775 5,590,692 4,776,737 5,201,362 4,584,485 2,778,751 3,868,520 6.71%
  YoY % 2.22% 17.04% -8.16% 13.46% 64.98% -28.17% -
  Horiz. % 147.73% 144.52% 123.48% 134.45% 118.51% 71.83% 100.00%
NOSH 3,341,974 2,781,438 2,793,413 2,781,477 2,778,476 2,778,751 2,743,631 3.34%
  YoY % 20.15% -0.43% 0.43% 0.11% -0.01% 1.28% -
  Horiz. % 121.81% 101.38% 101.81% 101.38% 101.27% 101.28% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 18.73 % 19.52 % -0.57 % 13.75 % 12.14 % 12.92 % 21.37 % -2.17%
  YoY % -4.05% 3,524.56% -104.15% 13.26% -6.04% -39.54% -
  Horiz. % 87.65% 91.34% -2.67% 64.34% 56.81% 60.46% 100.00%
ROE 27.67 % 24.47 % -0.64 % 13.67 % 13.62 % 21.90 % 23.64 % 2.66%
  YoY % 13.08% 3,923.44% -104.68% 0.37% -37.81% -7.36% -
  Horiz. % 117.05% 103.51% -2.71% 57.83% 57.61% 92.64% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 246.21 251.89 193.91 185.88 185.11 169.50 155.97 7.90%
  YoY % -2.25% 29.90% 4.32% 0.42% 9.21% 8.67% -
  Horiz. % 157.86% 161.50% 124.33% 119.18% 118.68% 108.67% 100.00%
EPS 47.32 49.19 -1.10 25.56 22.47 21.90 33.33 6.01%
  YoY % -3.80% 4,571.82% -104.30% 13.75% 2.60% -34.29% -
  Horiz. % 141.97% 147.58% -3.30% 76.69% 67.42% 65.71% 100.00%
DPS 0.00 0.00 0.00 0.00 18.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.7100 2.0100 1.7100 1.8700 1.6500 1.0000 1.4100 3.26%
  YoY % -14.93% 17.54% -8.56% 13.33% 65.00% -29.08% -
  Horiz. % 121.28% 142.55% 121.28% 132.62% 117.02% 70.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,341,974
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 246.21 209.65 162.08 154.71 153.90 140.94 128.04 11.50%
  YoY % 17.44% 29.35% 4.76% 0.53% 9.20% 10.07% -
  Horiz. % 192.29% 163.74% 126.59% 120.83% 120.20% 110.07% 100.00%
EPS 47.32 40.94 -0.92 21.27 18.68 18.21 27.37 9.54%
  YoY % 15.58% 4,550.00% -104.33% 13.87% 2.58% -33.47% -
  Horiz. % 172.89% 149.58% -3.36% 77.71% 68.25% 66.53% 100.00%
DPS 0.00 0.00 0.00 0.00 14.99 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.7100 1.6729 1.4293 1.5564 1.3718 0.8315 1.1576 6.71%
  YoY % 2.22% 17.04% -8.17% 13.46% 64.98% -28.17% -
  Horiz. % 147.72% 144.51% 123.47% 134.45% 118.50% 71.83% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 3.2500 2.6000 1.5400 2.3000 3.1900 3.5700 3.5200 -
P/RPS 1.32 1.03 0.79 1.24 1.72 2.11 2.26 -8.56%
  YoY % 28.16% 30.38% -36.29% -27.91% -18.48% -6.64% -
  Horiz. % 58.41% 45.58% 34.96% 54.87% 76.11% 93.36% 100.00%
P/EPS 6.87 5.29 -139.88 9.00 14.20 16.30 10.56 -6.91%
  YoY % 29.87% 103.78% -1,654.22% -36.62% -12.88% 54.36% -
  Horiz. % 65.06% 50.09% -1,324.62% 85.23% 134.47% 154.36% 100.00%
EY 14.56 18.92 -0.71 11.11 7.04 6.13 9.47 7.43%
  YoY % -23.04% 2,764.79% -106.39% 57.81% 14.85% -35.27% -
  Horiz. % 153.75% 199.79% -7.50% 117.32% 74.34% 64.73% 100.00%
DY 0.00 0.00 0.00 0.00 5.64 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.90 1.29 0.90 1.23 1.93 3.57 2.50 -4.47%
  YoY % 47.29% 43.33% -26.83% -36.27% -45.94% 42.80% -
  Horiz. % 76.00% 51.60% 36.00% 49.20% 77.20% 142.80% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 29/08/17 29/08/16 26/08/15 20/08/14 21/08/13 28/08/12 23/08/11 -
Price 3.3300 2.9900 0.7800 2.3800 2.9800 3.5500 3.6200 -
P/RPS 1.35 1.19 0.40 1.28 1.61 2.09 2.32 -8.62%
  YoY % 13.45% 197.50% -68.75% -20.50% -22.97% -9.91% -
  Horiz. % 58.19% 51.29% 17.24% 55.17% 69.40% 90.09% 100.00%
P/EPS 7.04 6.08 -70.85 9.31 13.26 16.21 10.86 -6.96%
  YoY % 15.79% 108.58% -861.01% -29.79% -18.20% 49.26% -
  Horiz. % 64.83% 55.99% -652.39% 85.73% 122.10% 149.26% 100.00%
EY 14.21 16.45 -1.41 10.74 7.54 6.17 9.21 7.49%
  YoY % -13.62% 1,266.67% -113.13% 42.44% 22.20% -33.01% -
  Horiz. % 154.29% 178.61% -15.31% 116.61% 81.87% 66.99% 100.00%
DY 0.00 0.00 0.00 0.00 6.04 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.95 1.49 0.46 1.27 1.81 3.55 2.57 -4.49%
  YoY % 30.87% 223.91% -63.78% -29.83% -49.01% 38.13% -
  Horiz. % 75.88% 57.98% 17.90% 49.42% 70.43% 138.13% 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.
 


 

308  374  520  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.29+0.005 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 DGB 0.13-0.005 
 MTOUCHE 0.17-0.005 
 HSI-C7K 0.275-0.12 
 VC 0.075-0.01 
 SAPNRG 0.27+0.005 
 XDL-WD 0.015-0.005 
 XDL 0.16-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
3. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
4. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
5. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
6. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
7. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
8. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
Partners & Brokers