Highlights

[AIRASIA] YoY TTM Result on 2018-09-30 [#3]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 29-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     17.24%    YoY -     61.13%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 11,911,020 10,445,048 8,989,483 7,177,288 5,615,514 5,206,983 5,185,962 14.86%
  YoY % 14.04% 16.19% 25.25% 27.81% 7.85% 0.41% -
  Horiz. % 229.68% 201.41% 173.34% 138.40% 108.28% 100.41% 100.00%
PBT -707,207 2,352,155 1,863,360 2,255,361 -611,625 512,282 582,514 -
  YoY % -130.07% 26.23% -17.38% 468.75% -219.39% -12.06% -
  Horiz. % -121.41% 403.79% 319.88% 387.18% -105.00% 87.94% 100.00%
Tax 330,954 291,704 -240,195 -129,870 169,742 168,490 -80,480 -
  YoY % 13.46% 221.44% -84.95% -176.51% 0.74% 309.36% -
  Horiz. % -411.23% -362.46% 298.45% 161.37% -210.91% -209.36% 100.00%
NP -376,253 2,643,859 1,623,165 2,125,491 -441,883 680,772 502,034 -
  YoY % -114.23% 62.88% -23.63% 581.01% -164.91% 35.60% -
  Horiz. % -74.95% 526.63% 323.32% 423.38% -88.02% 135.60% 100.00%
NP to SH -332,385 2,792,326 1,732,975 2,127,916 -441,883 680,772 502,034 -
  YoY % -111.90% 61.13% -18.56% 581.56% -164.91% 35.60% -
  Horiz. % -66.21% 556.20% 345.19% 423.86% -88.02% 135.60% 100.00%
Tax Rate - % -12.40 % 12.89 % 5.76 % - % -32.89 % 13.82 % -
  YoY % 0.00% -196.20% 123.78% 0.00% 0.00% -337.99% -
  Horiz. % 0.00% -89.73% 93.27% 41.68% 0.00% -237.99% 100.00%
Total Cost 12,287,273 7,801,189 7,366,318 5,051,797 6,057,397 4,526,211 4,683,928 17.43%
  YoY % 57.51% 5.90% 45.82% -16.60% 33.83% -3.37% -
  Horiz. % 262.33% 166.55% 157.27% 107.85% 129.32% 96.63% 100.00%
Net Worth 4,611,924 8,622,292 6,216,071 5,963,253 3,807,211 5,019,209 4,749,129 -0.49%
  YoY % -46.51% 38.71% 4.24% 56.63% -24.15% 5.69% -
  Horiz. % 97.11% 181.56% 130.89% 125.57% 80.17% 105.69% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 3,408,813 1,336,789 0 0 0 0 500,927 37.64%
  YoY % 155.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 680.50% 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. % 0.00% 47.98% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 4,611,924 8,622,292 6,216,071 5,963,253 3,807,211 5,019,209 4,749,129 -0.49%
  YoY % -46.51% 38.71% 4.24% 56.63% -24.15% 5.69% -
  Horiz. % 97.11% 181.56% 130.89% 125.57% 80.17% 105.69% 100.00%
NOSH 3,341,974 3,341,974 3,341,974 2,786,566 2,778,986 2,698,499 2,729,384 3.43%
  YoY % 0.00% 0.00% 19.93% 0.27% 2.98% -1.13% -
  Horiz. % 122.44% 122.44% 122.44% 102.10% 101.82% 98.87% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin -3.16 % 25.31 % 18.06 % 29.61 % -7.87 % 13.07 % 9.68 % -
  YoY % -112.49% 40.14% -39.01% 476.24% -160.21% 35.02% -
  Horiz. % -32.64% 261.47% 186.57% 305.89% -81.30% 135.02% 100.00%
ROE -7.21 % 32.38 % 27.88 % 35.68 % -11.61 % 13.56 % 10.57 % -
  YoY % -122.27% 16.14% -21.86% 407.32% -185.62% 28.29% -
  Horiz. % -68.21% 306.34% 263.77% 337.56% -109.84% 128.29% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 356.41 312.54 268.99 257.57 202.07 192.96 190.00 11.05%
  YoY % 14.04% 16.19% 4.43% 27.47% 4.72% 1.56% -
  Horiz. % 187.58% 164.49% 141.57% 135.56% 106.35% 101.56% 100.00%
EPS -9.95 83.55 51.85 76.36 -15.90 25.23 18.39 -
  YoY % -111.91% 61.14% -32.10% 580.25% -163.02% 37.19% -
  Horiz. % -54.11% 454.32% 281.95% 415.23% -86.46% 137.19% 100.00%
DPS 102.00 40.00 0.00 0.00 0.00 0.00 18.00 33.50%
  YoY % 155.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 566.67% 222.22% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.3800 2.5800 1.8600 2.1400 1.3700 1.8600 1.7400 -3.79%
  YoY % -46.51% 38.71% -13.08% 56.20% -26.34% 6.90% -
  Horiz. % 79.31% 148.28% 106.90% 122.99% 78.74% 106.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,341,974
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 356.41 312.54 268.99 214.76 168.03 155.81 155.18 14.86%
  YoY % 14.04% 16.19% 25.25% 27.81% 7.84% 0.41% -
  Horiz. % 229.68% 201.40% 173.34% 138.39% 108.28% 100.41% 100.00%
EPS -9.95 83.55 51.85 63.67 -13.22 20.37 15.02 -
  YoY % -111.91% 61.14% -18.56% 581.62% -164.90% 35.62% -
  Horiz. % -66.25% 556.26% 345.21% 423.90% -88.02% 135.62% 100.00%
DPS 102.00 40.00 0.00 0.00 0.00 0.00 14.99 37.64%
  YoY % 155.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 680.45% 266.84% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.3800 2.5800 1.8600 1.7844 1.1392 1.5019 1.4211 -0.49%
  YoY % -46.51% 38.71% 4.24% 56.64% -24.15% 5.69% -
  Horiz. % 97.11% 181.55% 130.88% 125.56% 80.16% 105.69% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 1.7600 3.1600 3.4500 2.7900 1.2800 2.5300 2.5600 -
P/RPS 0.49 1.01 1.28 1.08 0.63 1.31 1.35 -15.53%
  YoY % -51.49% -21.09% 18.52% 71.43% -51.91% -2.96% -
  Horiz. % 36.30% 74.81% 94.81% 80.00% 46.67% 97.04% 100.00%
P/EPS -17.70 3.78 6.65 3.65 -8.05 10.03 13.92 -
  YoY % -568.25% -43.16% 82.19% 145.34% -180.26% -27.95% -
  Horiz. % -127.16% 27.16% 47.77% 26.22% -57.83% 72.05% 100.00%
EY -5.65 26.44 15.03 27.37 -12.42 9.97 7.19 -
  YoY % -121.37% 75.91% -45.09% 320.37% -224.57% 38.66% -
  Horiz. % -78.58% 367.73% 209.04% 380.67% -172.74% 138.66% 100.00%
DY 57.95 12.66 0.00 0.00 0.00 0.00 7.03 42.11%
  YoY % 357.74% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 824.32% 180.09% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.28 1.22 1.85 1.30 0.93 1.36 1.47 -2.28%
  YoY % 4.92% -34.05% 42.31% 39.78% -31.62% -7.48% -
  Horiz. % 87.07% 82.99% 125.85% 88.44% 63.27% 92.52% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 27/11/19 29/11/18 29/11/17 24/11/16 27/11/15 19/11/14 20/11/13 -
Price 1.7500 2.9800 3.1700 2.7100 1.3300 2.4600 2.5100 -
P/RPS 0.49 0.95 1.18 1.05 0.66 1.27 1.32 -15.22%
  YoY % -48.42% -19.49% 12.38% 59.09% -48.03% -3.79% -
  Horiz. % 37.12% 71.97% 89.39% 79.55% 50.00% 96.21% 100.00%
P/EPS -17.60 3.57 6.11 3.55 -8.36 9.75 13.65 -
  YoY % -593.00% -41.57% 72.11% 142.46% -185.74% -28.57% -
  Horiz. % -128.94% 26.15% 44.76% 26.01% -61.25% 71.43% 100.00%
EY -5.68 28.04 16.36 28.18 -11.96 10.26 7.33 -
  YoY % -120.26% 71.39% -41.94% 335.62% -216.57% 39.97% -
  Horiz. % -77.49% 382.54% 223.19% 384.45% -163.17% 139.97% 100.00%
DY 58.29 13.42 0.00 0.00 0.00 0.00 7.17 41.78%
  YoY % 334.35% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 812.97% 187.17% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.27 1.16 1.70 1.27 0.97 1.32 1.44 -2.07%
  YoY % 9.48% -31.76% 33.86% 30.93% -26.52% -8.33% -
  Horiz. % 88.19% 80.56% 118.06% 88.19% 67.36% 91.67% 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.
 


 

228  254  505  1282 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.0150.00 
 TDM 0.3050.00 
 SAPNRG 0.2650.00 
 JAKS 1.35+0.05 
 XDL 0.105+0.005 
 HSI-C7K 0.26-0.005 
 HSI-H8F 0.230.00 
 HIAPTEK 0.22+0.015 
 KSTAR 0.075+0.005 
 ALAM 0.12-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers