Highlights

[AIRASIA] YoY TTM Result on 2016-09-30 [#3]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 24-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     55.52%    YoY -     581.56%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 10,445,048 8,989,483 7,177,288 5,615,514 5,206,983 5,185,962 4,865,917 13.57%
  YoY % 16.19% 25.25% 27.81% 7.85% 0.41% 6.58% -
  Horiz. % 214.66% 184.74% 147.50% 115.41% 107.01% 106.58% 100.00%
PBT 2,352,155 1,863,360 2,255,361 -611,625 512,282 582,514 971,239 15.88%
  YoY % 26.23% -17.38% 468.75% -219.39% -12.06% -40.02% -
  Horiz. % 242.18% 191.85% 232.21% -62.97% 52.75% 59.98% 100.00%
Tax 291,704 -240,195 -129,870 169,742 168,490 -80,480 -357,180 -
  YoY % 221.44% -84.95% -176.51% 0.74% 309.36% 77.47% -
  Horiz. % -81.67% 67.25% 36.36% -47.52% -47.17% 22.53% 100.00%
NP 2,643,859 1,623,165 2,125,491 -441,883 680,772 502,034 614,059 27.53%
  YoY % 62.88% -23.63% 581.01% -164.91% 35.60% -18.24% -
  Horiz. % 430.55% 264.33% 346.14% -71.96% 110.86% 81.76% 100.00%
NP to SH 2,792,326 1,732,975 2,127,916 -441,883 680,772 502,034 614,059 28.70%
  YoY % 61.13% -18.56% 581.56% -164.91% 35.60% -18.24% -
  Horiz. % 454.73% 282.22% 346.53% -71.96% 110.86% 81.76% 100.00%
Tax Rate -12.40 % 12.89 % 5.76 % - % -32.89 % 13.82 % 36.78 % -
  YoY % -196.20% 123.78% 0.00% 0.00% -337.99% -62.43% -
  Horiz. % -33.71% 35.05% 15.66% 0.00% -89.42% 37.57% 100.00%
Total Cost 7,801,189 7,366,318 5,051,797 6,057,397 4,526,211 4,683,928 4,251,858 10.64%
  YoY % 5.90% 45.82% -16.60% 33.83% -3.37% 10.16% -
  Horiz. % 183.48% 173.25% 118.81% 142.46% 106.45% 110.16% 100.00%
Net Worth 8,622,292 6,216,071 5,963,253 3,807,211 5,019,209 4,749,129 5,426,449 8.02%
  YoY % 38.71% 4.24% 56.63% -24.15% 5.69% -12.48% -
  Horiz. % 158.89% 114.55% 109.89% 70.16% 92.50% 87.52% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 1,336,789 0 0 0 0 500,927 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 266.86% 0.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % 47.87 % - % - % - % - % 99.78 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 47.98% 0.00% 0.00% 0.00% 0.00% 100.00% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 8,622,292 6,216,071 5,963,253 3,807,211 5,019,209 4,749,129 5,426,449 8.02%
  YoY % 38.71% 4.24% 56.63% -24.15% 5.69% -12.48% -
  Horiz. % 158.89% 114.55% 109.89% 70.16% 92.50% 87.52% 100.00%
NOSH 3,341,974 3,341,974 2,786,566 2,778,986 2,698,499 2,729,384 2,768,596 3.19%
  YoY % 0.00% 19.93% 0.27% 2.98% -1.13% -1.42% -
  Horiz. % 120.71% 120.71% 100.65% 100.38% 97.47% 98.58% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 25.31 % 18.06 % 29.61 % -7.87 % 13.07 % 9.68 % 12.62 % 12.29%
  YoY % 40.14% -39.01% 476.24% -160.21% 35.02% -23.30% -
  Horiz. % 200.55% 143.11% 234.63% -62.36% 103.57% 76.70% 100.00%
ROE 32.38 % 27.88 % 35.68 % -11.61 % 13.56 % 10.57 % 11.32 % 19.13%
  YoY % 16.14% -21.86% 407.32% -185.62% 28.29% -6.63% -
  Horiz. % 286.04% 246.29% 315.19% -102.56% 119.79% 93.37% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 312.54 268.99 257.57 202.07 192.96 190.00 175.75 10.07%
  YoY % 16.19% 4.43% 27.47% 4.72% 1.56% 8.11% -
  Horiz. % 177.83% 153.05% 146.55% 114.98% 109.79% 108.11% 100.00%
EPS 83.55 51.85 76.36 -15.90 25.23 18.39 22.18 24.73%
  YoY % 61.14% -32.10% 580.25% -163.02% 37.19% -17.09% -
  Horiz. % 376.69% 233.77% 344.27% -71.69% 113.75% 82.91% 100.00%
DPS 40.00 0.00 0.00 0.00 0.00 18.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 222.22% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 2.5800 1.8600 2.1400 1.3700 1.8600 1.7400 1.9600 4.69%
  YoY % 38.71% -13.08% 56.20% -26.34% 6.90% -11.22% -
  Horiz. % 131.63% 94.90% 109.18% 69.90% 94.90% 88.78% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,341,974
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 312.54 268.99 214.76 168.03 155.81 155.18 145.60 13.57%
  YoY % 16.19% 25.25% 27.81% 7.84% 0.41% 6.58% -
  Horiz. % 214.66% 184.75% 147.50% 115.41% 107.01% 106.58% 100.00%
EPS 83.55 51.85 63.67 -13.22 20.37 15.02 18.37 28.70%
  YoY % 61.14% -18.56% 581.62% -164.90% 35.62% -18.24% -
  Horiz. % 454.82% 282.25% 346.60% -71.97% 110.89% 81.76% 100.00%
DPS 40.00 0.00 0.00 0.00 0.00 14.99 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 266.84% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 2.5800 1.8600 1.7844 1.1392 1.5019 1.4211 1.6237 8.02%
  YoY % 38.71% 4.24% 56.64% -24.15% 5.69% -12.48% -
  Horiz. % 158.90% 114.55% 109.90% 70.16% 92.50% 87.52% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 3.1600 3.4500 2.7900 1.2800 2.5300 2.5600 3.0200 -
P/RPS 1.01 1.28 1.08 0.63 1.31 1.35 1.72 -8.49%
  YoY % -21.09% 18.52% 71.43% -51.91% -2.96% -21.51% -
  Horiz. % 58.72% 74.42% 62.79% 36.63% 76.16% 78.49% 100.00%
P/EPS 3.78 6.65 3.65 -8.05 10.03 13.92 13.62 -19.23%
  YoY % -43.16% 82.19% 145.34% -180.26% -27.95% 2.20% -
  Horiz. % 27.75% 48.83% 26.80% -59.10% 73.64% 102.20% 100.00%
EY 26.44 15.03 27.37 -12.42 9.97 7.19 7.34 23.80%
  YoY % 75.91% -45.09% 320.37% -224.57% 38.66% -2.04% -
  Horiz. % 360.22% 204.77% 372.89% -169.21% 135.83% 97.96% 100.00%
DY 12.66 0.00 0.00 0.00 0.00 7.03 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 180.09% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.22 1.85 1.30 0.93 1.36 1.47 1.54 -3.81%
  YoY % -34.05% 42.31% 39.78% -31.62% -7.48% -4.55% -
  Horiz. % 79.22% 120.13% 84.42% 60.39% 88.31% 95.45% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 29/11/18 29/11/17 24/11/16 27/11/15 19/11/14 20/11/13 22/11/12 -
Price 2.9800 3.1700 2.7100 1.3300 2.4600 2.5100 2.8500 -
P/RPS 0.95 1.18 1.05 0.66 1.27 1.32 1.62 -8.51%
  YoY % -19.49% 12.38% 59.09% -48.03% -3.79% -18.52% -
  Horiz. % 58.64% 72.84% 64.81% 40.74% 78.40% 81.48% 100.00%
P/EPS 3.57 6.11 3.55 -8.36 9.75 13.65 12.85 -19.21%
  YoY % -41.57% 72.11% 142.46% -185.74% -28.57% 6.23% -
  Horiz. % 27.78% 47.55% 27.63% -65.06% 75.88% 106.23% 100.00%
EY 28.04 16.36 28.18 -11.96 10.26 7.33 7.78 23.81%
  YoY % 71.39% -41.94% 335.62% -216.57% 39.97% -5.78% -
  Horiz. % 360.41% 210.28% 362.21% -153.73% 131.88% 94.22% 100.00%
DY 13.42 0.00 0.00 0.00 0.00 7.17 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 187.17% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.16 1.70 1.27 0.97 1.32 1.44 1.45 -3.65%
  YoY % -31.76% 33.86% 30.93% -26.52% -8.33% -0.69% -
  Horiz. % 80.00% 117.24% 87.59% 66.90% 91.03% 99.31% 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.
 


 

239  441  452  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BARAKAH 0.07-0.015 
 LAMBO 0.065-0.005 
 ARMADA 0.19-0.005 
 PHB 0.0250.00 
 VC-PA 0.07-0.005 
 IMPIANA 0.035-0.01 
 LAMBO-WB 0.010.00 
 NIHSIN-WB 0.06-0.02 
 TIGER 0.045+0.005 
 IOIPG 1.190.00 
Partners & Brokers