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.
 


 

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
Partners & Brokers