Highlights

[AIRASIA] YoY TTM Result on 2013-12-31 [#4]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 26-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     -26.87%    YoY -     -53.34%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 6,946,289 6,305,089 5,408,537 5,103,972 4,946,091 4,495,141 3,948,075 9.86%
  YoY % 10.17% 16.58% 5.97% 3.19% 10.03% 13.86% -
  Horiz. % 175.94% 159.70% 136.99% 129.28% 125.28% 113.86% 100.00%
PBT 2,170,044 214,874 23,626 366,230 959,739 780,857 1,098,854 12.00%
  YoY % 909.91% 809.48% -93.55% -61.84% 22.91% -28.94% -
  Horiz. % 197.48% 19.55% 2.15% 33.33% 87.34% 71.06% 100.00%
Tax -134,022 325,950 60,136 894 -172,948 -221,694 -37,446 23.65%
  YoY % -141.12% 442.02% 6,626.62% 100.52% 21.99% -492.04% -
  Horiz. % 357.91% -870.45% -160.59% -2.39% 461.86% 592.04% 100.00%
NP 2,036,022 540,824 83,762 367,124 786,791 559,163 1,061,408 11.46%
  YoY % 276.47% 545.67% -77.18% -53.34% 40.71% -47.32% -
  Horiz. % 191.82% 50.95% 7.89% 34.59% 74.13% 52.68% 100.00%
NP to SH 2,039,123 540,738 83,762 367,124 786,791 559,163 1,061,408 11.49%
  YoY % 277.10% 545.56% -77.18% -53.34% 40.71% -47.32% -
  Horiz. % 192.11% 50.95% 7.89% 34.59% 74.13% 52.68% 100.00%
Tax Rate 6.18 % -151.69 % -254.53 % -0.24 % 18.02 % 28.39 % 3.41 % 10.41%
  YoY % 104.07% 40.40% -105,954.16% -101.33% -36.53% 732.55% -
  Horiz. % 181.23% -4,448.39% -7,464.22% -7.04% 528.45% 832.55% 100.00%
Total Cost 4,910,267 5,764,265 5,324,775 4,736,848 4,159,300 3,935,978 2,886,667 9.25%
  YoY % -14.82% 8.25% 12.41% 13.89% 5.67% 36.35% -
  Horiz. % 170.10% 199.69% 184.46% 164.09% 144.09% 136.35% 100.00%
Net Worth 6,623,478 4,455,863 4,563,342 2,788,147 2,782,928 2,768,612 3,605,928 10.66%
  YoY % 48.65% -2.36% 63.67% 0.19% 0.52% -23.22% -
  Horiz. % 183.68% 123.57% 126.55% 77.32% 77.18% 76.78% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 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 % - % - % - % - % 63.67 % - % - % -
  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
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 6,623,478 4,455,863 4,563,342 2,788,147 2,782,928 2,768,612 3,605,928 10.66%
  YoY % 48.65% -2.36% 63.67% 0.19% 0.52% -23.22% -
  Horiz. % 183.68% 123.57% 126.55% 77.32% 77.18% 76.78% 100.00%
NOSH 2,782,974 2,784,914 2,782,526 2,788,147 2,782,928 2,768,612 2,752,617 0.18%
  YoY % -0.07% 0.09% -0.20% 0.19% 0.52% 0.58% -
  Horiz. % 101.10% 101.17% 101.09% 101.29% 101.10% 100.58% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 29.31 % 8.58 % 1.55 % 7.19 % 15.91 % 12.44 % 26.88 % 1.45%
  YoY % 241.61% 453.55% -78.44% -54.81% 27.89% -53.72% -
  Horiz. % 109.04% 31.92% 5.77% 26.75% 59.19% 46.28% 100.00%
ROE 30.79 % 12.14 % 1.84 % 13.17 % 28.27 % 20.20 % 29.44 % 0.75%
  YoY % 153.62% 559.78% -86.03% -53.41% 39.95% -31.39% -
  Horiz. % 104.59% 41.24% 6.25% 44.74% 96.03% 68.61% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 249.60 226.40 194.38 183.06 177.73 162.36 143.43 9.66%
  YoY % 10.25% 16.47% 6.18% 3.00% 9.47% 13.20% -
  Horiz. % 174.02% 157.85% 135.52% 127.63% 123.91% 113.20% 100.00%
EPS 73.27 19.42 3.01 13.17 28.27 20.20 38.56 11.28%
  YoY % 277.29% 545.18% -77.15% -53.41% 39.95% -47.61% -
  Horiz. % 190.02% 50.36% 7.81% 34.15% 73.31% 52.39% 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 2.3800 1.6000 1.6400 1.0000 1.0000 1.0000 1.3100 10.45%
  YoY % 48.75% -2.44% 64.00% 0.00% 0.00% -23.66% -
  Horiz. % 181.68% 122.14% 125.19% 76.34% 76.34% 76.34% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,341,974
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 207.85 188.66 161.84 152.72 148.00 134.51 118.14 9.86%
  YoY % 10.17% 16.57% 5.97% 3.19% 10.03% 13.86% -
  Horiz. % 175.94% 159.69% 136.99% 129.27% 125.28% 113.86% 100.00%
EPS 61.02 16.18 2.51 10.99 23.54 16.73 31.76 11.49%
  YoY % 277.13% 544.62% -77.16% -53.31% 40.71% -47.32% -
  Horiz. % 192.13% 50.94% 7.90% 34.60% 74.12% 52.68% 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 1.9819 1.3333 1.3655 0.8343 0.8327 0.8284 1.0790 10.65%
  YoY % 48.65% -2.36% 63.67% 0.19% 0.52% -23.23% -
  Horiz. % 183.68% 123.57% 126.55% 77.32% 77.17% 76.77% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 2.2900 1.2900 2.7200 2.2000 2.7400 3.7700 2.5300 -
P/RPS 0.92 0.57 1.40 1.20 1.54 2.32 1.76 -10.24%
  YoY % 61.40% -59.29% 16.67% -22.08% -33.62% 31.82% -
  Horiz. % 52.27% 32.39% 79.55% 68.18% 87.50% 131.82% 100.00%
P/EPS 3.13 6.64 90.36 16.71 9.69 18.67 6.56 -11.59%
  YoY % -52.86% -92.65% 440.75% 72.45% -48.10% 184.60% -
  Horiz. % 47.71% 101.22% 1,377.44% 254.73% 147.71% 284.60% 100.00%
EY 32.00 15.05 1.11 5.99 10.32 5.36 15.24 13.15%
  YoY % 112.62% 1,255.86% -81.47% -41.96% 92.54% -64.83% -
  Horiz. % 209.97% 98.75% 7.28% 39.30% 67.72% 35.17% 100.00%
DY 0.00 0.00 0.00 0.00 6.57 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 0.96 0.81 1.66 2.20 2.74 3.77 1.93 -10.98%
  YoY % 18.52% -51.20% -24.55% -19.71% -27.32% 95.34% -
  Horiz. % 49.74% 41.97% 86.01% 113.99% 141.97% 195.34% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 26/02/16 26/02/15 26/02/14 26/02/13 22/02/12 24/02/11 -
Price 2.7600 1.3900 2.7000 2.3800 2.6400 3.6500 2.3500 -
P/RPS 1.11 0.61 1.39 1.30 1.49 2.25 1.64 -6.29%
  YoY % 81.97% -56.12% 6.92% -12.75% -33.78% 37.20% -
  Horiz. % 67.68% 37.20% 84.76% 79.27% 90.85% 137.20% 100.00%
P/EPS 3.77 7.16 89.69 18.08 9.34 18.07 6.09 -7.68%
  YoY % -47.35% -92.02% 396.07% 93.58% -48.31% 196.72% -
  Horiz. % 61.90% 117.57% 1,472.74% 296.88% 153.37% 296.72% 100.00%
EY 26.55 13.97 1.11 5.53 10.71 5.53 16.41 8.34%
  YoY % 90.05% 1,158.56% -79.93% -48.37% 93.67% -66.30% -
  Horiz. % 161.79% 85.13% 6.76% 33.70% 65.27% 33.70% 100.00%
DY 0.00 0.00 0.00 0.00 6.82 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 1.16 0.87 1.65 2.38 2.64 3.65 1.79 -6.97%
  YoY % 33.33% -47.27% -30.67% -9.85% -27.67% 103.91% -
  Horiz. % 64.80% 48.60% 92.18% 132.96% 147.49% 203.91% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

457  576  569  492 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.040.00 
 SAMAIDEN 1.72+0.04 
 PNEPCB 0.34-0.04 
 PA 0.1750.00 
 CYPARK 1.38+0.04 
 ARBB 0.29+0.015 
 KTG 0.265-0.005 
 QES 0.335-0.02 
 CONNECT 0.2250.00 
 SUNZEN 0.235+0.015 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS