Highlights

[AIRASIA] YoY TTM Result on 2017-06-30 [#2]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 29-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     -11.01%    YoY -     15.59%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 11,453,552 10,284,066 8,228,347 7,006,283 5,416,835 5,170,284 5,143,172 14.27%
  YoY % 11.37% 24.98% 17.44% 29.34% 4.77% 0.53% -
  Horiz. % 222.69% 199.96% 159.99% 136.22% 105.32% 100.53% 100.00%
PBT -51,067 2,529,644 1,850,997 1,319,995 -123,458 510,927 816,506 -
  YoY % -102.02% 36.66% 40.23% 1,169.19% -124.16% -37.43% -
  Horiz. % -6.25% 309.81% 226.70% 161.66% -15.12% 62.57% 100.00%
Tax 546,467 -255,490 -309,671 47,295 92,704 199,930 -192,144 -
  YoY % 313.89% 17.50% -754.76% -48.98% -53.63% 204.05% -
  Horiz. % -284.40% 132.97% 161.17% -24.61% -48.25% -104.05% 100.00%
NP 495,400 2,274,154 1,541,326 1,367,290 -30,754 710,857 624,362 -3.78%
  YoY % -78.22% 47.55% 12.73% 4,545.89% -104.33% 13.85% -
  Horiz. % 79.34% 364.24% 246.86% 218.99% -4.93% 113.85% 100.00%
NP to SH 634,936 2,381,775 1,581,542 1,368,290 -30,754 710,857 624,362 0.28%
  YoY % -73.34% 50.60% 15.59% 4,549.14% -104.33% 13.85% -
  Horiz. % 101.69% 381.47% 253.31% 219.15% -4.93% 113.85% 100.00%
Tax Rate - % 10.10 % 16.73 % -3.58 % - % -39.13 % 23.53 % -
  YoY % 0.00% -39.63% 567.32% 0.00% 0.00% -266.30% -
  Horiz. % 0.00% 42.92% 71.10% -15.21% 0.00% -166.30% 100.00%
Total Cost 10,958,152 8,009,912 6,687,021 5,638,993 5,447,589 4,459,427 4,518,810 15.90%
  YoY % 36.81% 19.78% 18.59% 3.51% 22.16% -1.31% -
  Horiz. % 242.50% 177.26% 147.98% 124.79% 120.55% 98.69% 100.00%
Net Worth 7,586,281 8,221,256 5,714,775 5,590,692 4,776,737 5,201,362 4,584,485 8.75%
  YoY % -7.72% 43.86% 2.22% 17.04% -8.16% 13.46% -
  Horiz. % 165.48% 179.33% 124.65% 121.95% 104.19% 113.46% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 4,745,603 0 0 0 0 0 500,927 45.44%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 947.36% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % 747.41 % - % - % - % - % - % 80.23 % 45.03%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 931.58% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 7,586,281 8,221,256 5,714,775 5,590,692 4,776,737 5,201,362 4,584,485 8.75%
  YoY % -7.72% 43.86% 2.22% 17.04% -8.16% 13.46% -
  Horiz. % 165.48% 179.33% 124.65% 121.95% 104.19% 113.46% 100.00%
NOSH 3,341,974 3,341,974 3,341,974 2,781,438 2,793,413 2,781,477 2,778,476 3.12%
  YoY % 0.00% 0.00% 20.15% -0.43% 0.43% 0.11% -
  Horiz. % 120.28% 120.28% 120.28% 100.11% 100.54% 100.11% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 4.33 % 22.11 % 18.73 % 19.52 % -0.57 % 13.75 % 12.14 % -15.78%
  YoY % -80.42% 18.05% -4.05% 3,524.56% -104.15% 13.26% -
  Horiz. % 35.67% 182.13% 154.28% 160.79% -4.70% 113.26% 100.00%
ROE 8.37 % 28.97 % 27.67 % 24.47 % -0.64 % 13.67 % 13.62 % -7.79%
  YoY % -71.11% 4.70% 13.08% 3,923.44% -104.68% 0.37% -
  Horiz. % 61.45% 212.70% 203.16% 179.66% -4.70% 100.37% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 342.72 307.72 246.21 251.89 193.91 185.88 185.11 10.81%
  YoY % 11.37% 24.98% -2.25% 29.90% 4.32% 0.42% -
  Horiz. % 185.14% 166.24% 133.01% 136.08% 104.75% 100.42% 100.00%
EPS 19.00 71.27 47.32 49.19 -1.10 25.56 22.47 -2.76%
  YoY % -73.34% 50.61% -3.80% 4,571.82% -104.30% 13.75% -
  Horiz. % 84.56% 317.18% 210.59% 218.91% -4.90% 113.75% 100.00%
DPS 142.00 0.00 0.00 0.00 0.00 0.00 18.00 41.07%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 788.89% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 2.2700 2.4600 1.7100 2.0100 1.7100 1.8700 1.6500 5.46%
  YoY % -7.72% 43.86% -14.93% 17.54% -8.56% 13.33% -
  Horiz. % 137.58% 149.09% 103.64% 121.82% 103.64% 113.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,341,974
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 342.72 307.72 246.21 209.65 162.08 154.71 153.90 14.27%
  YoY % 11.37% 24.98% 17.44% 29.35% 4.76% 0.53% -
  Horiz. % 222.69% 199.95% 159.98% 136.22% 105.32% 100.53% 100.00%
EPS 19.00 71.27 47.32 40.94 -0.92 21.27 18.68 0.28%
  YoY % -73.34% 50.61% 15.58% 4,550.00% -104.33% 13.87% -
  Horiz. % 101.71% 381.53% 253.32% 219.16% -4.93% 113.87% 100.00%
DPS 142.00 0.00 0.00 0.00 0.00 0.00 14.99 45.44%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 947.30% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 2.2700 2.4600 1.7100 1.6729 1.4293 1.5564 1.3718 8.75%
  YoY % -7.72% 43.86% 2.22% 17.04% -8.17% 13.46% -
  Horiz. % 165.48% 179.33% 124.65% 121.95% 104.19% 113.46% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 2.7300 2.9900 3.2500 2.6000 1.5400 2.3000 3.1900 -
P/RPS 0.80 0.97 1.32 1.03 0.79 1.24 1.72 -11.97%
  YoY % -17.53% -26.52% 28.16% 30.38% -36.29% -27.91% -
  Horiz. % 46.51% 56.40% 76.74% 59.88% 45.93% 72.09% 100.00%
P/EPS 14.37 4.20 6.87 5.29 -139.88 9.00 14.20 0.20%
  YoY % 242.14% -38.86% 29.87% 103.78% -1,654.22% -36.62% -
  Horiz. % 101.20% 29.58% 48.38% 37.25% -985.07% 63.38% 100.00%
EY 6.96 23.84 14.56 18.92 -0.71 11.11 7.04 -0.19%
  YoY % -70.81% 63.74% -23.04% 2,764.79% -106.39% 57.81% -
  Horiz. % 98.86% 338.64% 206.82% 268.75% -10.09% 157.81% 100.00%
DY 52.01 0.00 0.00 0.00 0.00 0.00 5.64 44.79%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 922.16% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.20 1.22 1.90 1.29 0.90 1.23 1.93 -7.61%
  YoY % -1.64% -35.79% 47.29% 43.33% -26.83% -36.27% -
  Horiz. % 62.18% 63.21% 98.45% 66.84% 46.63% 63.73% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/08/19 30/08/18 29/08/17 29/08/16 26/08/15 20/08/14 21/08/13 -
Price 1.8000 3.4400 3.3300 2.9900 0.7800 2.3800 2.9800 -
P/RPS 0.53 1.12 1.35 1.19 0.40 1.28 1.61 -16.90%
  YoY % -52.68% -17.04% 13.45% 197.50% -68.75% -20.50% -
  Horiz. % 32.92% 69.57% 83.85% 73.91% 24.84% 79.50% 100.00%
P/EPS 9.47 4.83 7.04 6.08 -70.85 9.31 13.26 -5.45%
  YoY % 96.07% -31.39% 15.79% 108.58% -861.01% -29.79% -
  Horiz. % 71.42% 36.43% 53.09% 45.85% -534.31% 70.21% 100.00%
EY 10.55 20.72 14.21 16.45 -1.41 10.74 7.54 5.76%
  YoY % -49.08% 45.81% -13.62% 1,266.67% -113.13% 42.44% -
  Horiz. % 139.92% 274.80% 188.46% 218.17% -18.70% 142.44% 100.00%
DY 78.89 0.00 0.00 0.00 0.00 0.00 6.04 53.43%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1,306.13% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.79 1.40 1.95 1.49 0.46 1.27 1.81 -12.90%
  YoY % -43.57% -28.21% 30.87% 223.91% -63.78% -29.83% -
  Horiz. % 43.65% 77.35% 107.73% 82.32% 25.41% 70.17% 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.
 


 

245  266  496  1253 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TIGER 0.105+0.015 
 HSI-C7K 0.28+0.005 
 RSAWIT 0.33+0.03 
 MUDAJYA 0.43+0.01 
 TDM 0.29+0.015 
 HSI-H8F 0.22-0.03 
 PUC 0.045+0.01 
 HUBLINE 0.050.00 
 MATANG 0.09+0.005 
 SANICHI 0.07+0.01 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
2. Share that will rise 500% in 2020 Herbert
3. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
5. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
6. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
7. Cutting Your Losses Our Investment Journey
8. SAPURA ENERGY RECORDS JUMP IN Q3 REVENUE Oil and Gas Malaysia News
Partners & Brokers