Highlights

[AIRASIA] YoY TTM Result on 2015-12-31 [#4]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 26-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Dec-2015  [#4]
Profit Trend QoQ -     222.37%    YoY -     545.56%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 10,610,990 9,710,158 6,946,289 6,305,089 5,408,537 5,103,972 4,946,091 13.56%
  YoY % 9.28% 39.79% 10.17% 16.58% 5.97% 3.19% -
  Horiz. % 214.53% 196.32% 140.44% 127.48% 109.35% 103.19% 100.00%
PBT 1,406,443 2,088,433 2,170,044 214,874 23,626 366,230 959,739 6.57%
  YoY % -32.66% -3.76% 909.91% 809.48% -93.55% -61.84% -
  Horiz. % 146.54% 217.60% 226.11% 22.39% 2.46% 38.16% 100.00%
Tax 346,158 -495,774 -134,022 325,950 60,136 894 -172,948 -
  YoY % 169.82% -269.92% -141.12% 442.02% 6,626.62% 100.52% -
  Horiz. % -200.15% 286.66% 77.49% -188.47% -34.77% -0.52% 100.00%
NP 1,752,601 1,592,659 2,036,022 540,824 83,762 367,124 786,791 14.27%
  YoY % 10.04% -21.78% 276.47% 545.67% -77.18% -53.34% -
  Horiz. % 222.75% 202.42% 258.78% 68.74% 10.65% 46.66% 100.00%
NP to SH 2,024,706 1,640,305 2,039,123 540,738 83,762 367,124 786,791 17.05%
  YoY % 23.43% -19.56% 277.10% 545.56% -77.18% -53.34% -
  Horiz. % 257.34% 208.48% 259.17% 68.73% 10.65% 46.66% 100.00%
Tax Rate -24.61 % 23.74 % 6.18 % -151.69 % -254.53 % -0.24 % 18.02 % -
  YoY % -203.66% 284.14% 104.07% 40.40% -105,954.16% -101.33% -
  Horiz. % -136.57% 131.74% 34.30% -841.79% -1,412.49% -1.33% 100.00%
Total Cost 8,858,389 8,117,499 4,910,267 5,764,265 5,324,775 4,736,848 4,159,300 13.42%
  YoY % 9.13% 65.32% -14.82% 8.25% 12.41% 13.89% -
  Horiz. % 212.98% 195.17% 118.06% 138.59% 128.02% 113.89% 100.00%
Net Worth 6,216,071 6,383,170 6,623,478 4,455,863 4,563,342 2,788,147 2,782,928 14.33%
  YoY % -2.62% -3.63% 48.65% -2.36% 63.67% 0.19% -
  Horiz. % 223.36% 229.37% 238.00% 160.11% 163.98% 100.19% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 1,737,826 0 0 0 0 0 500,927 23.03%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 346.92% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % 85.83 % - % - % - % - % - % 63.67 % 5.10%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 134.80% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 6,216,071 6,383,170 6,623,478 4,455,863 4,563,342 2,788,147 2,782,928 14.33%
  YoY % -2.62% -3.63% 48.65% -2.36% 63.67% 0.19% -
  Horiz. % 223.36% 229.37% 238.00% 160.11% 163.98% 100.19% 100.00%
NOSH 3,341,974 3,341,974 2,782,974 2,784,914 2,782,526 2,788,147 2,782,928 3.10%
  YoY % 0.00% 20.09% -0.07% 0.09% -0.20% 0.19% -
  Horiz. % 120.09% 120.09% 100.00% 100.07% 99.99% 100.19% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 16.52 % 16.40 % 29.31 % 8.58 % 1.55 % 7.19 % 15.91 % 0.63%
  YoY % 0.73% -44.05% 241.61% 453.55% -78.44% -54.81% -
  Horiz. % 103.83% 103.08% 184.22% 53.93% 9.74% 45.19% 100.00%
ROE 32.57 % 25.70 % 30.79 % 12.14 % 1.84 % 13.17 % 28.27 % 2.39%
  YoY % 26.73% -16.53% 153.62% 559.78% -86.03% -53.41% -
  Horiz. % 115.21% 90.91% 108.91% 42.94% 6.51% 46.59% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 317.51 290.55 249.60 226.40 194.38 183.06 177.73 10.15%
  YoY % 9.28% 16.41% 10.25% 16.47% 6.18% 3.00% -
  Horiz. % 178.65% 163.48% 140.44% 127.38% 109.37% 103.00% 100.00%
EPS 60.58 49.08 73.27 19.42 3.01 13.17 28.27 13.54%
  YoY % 23.43% -33.01% 277.29% 545.18% -77.15% -53.41% -
  Horiz. % 214.29% 173.61% 259.18% 68.69% 10.65% 46.59% 100.00%
DPS 52.00 0.00 0.00 0.00 0.00 0.00 18.00 19.33%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 288.89% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.8600 1.9100 2.3800 1.6000 1.6400 1.0000 1.0000 10.89%
  YoY % -2.62% -19.75% 48.75% -2.44% 64.00% 0.00% -
  Horiz. % 186.00% 191.00% 238.00% 160.00% 164.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,341,974
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 317.51 290.55 207.85 188.66 161.84 152.72 148.00 13.56%
  YoY % 9.28% 39.79% 10.17% 16.57% 5.97% 3.19% -
  Horiz. % 214.53% 196.32% 140.44% 127.47% 109.35% 103.19% 100.00%
EPS 60.58 49.08 61.02 16.18 2.51 10.99 23.54 17.05%
  YoY % 23.43% -19.57% 277.13% 544.62% -77.16% -53.31% -
  Horiz. % 257.35% 208.50% 259.22% 68.73% 10.66% 46.69% 100.00%
DPS 52.00 0.00 0.00 0.00 0.00 0.00 14.99 23.02%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 346.90% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.8600 1.9100 1.9819 1.3333 1.3655 0.8343 0.8327 14.33%
  YoY % -2.62% -3.63% 48.65% -2.36% 63.67% 0.19% -
  Horiz. % 223.37% 229.37% 238.01% 160.12% 163.98% 100.19% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 2.9700 3.3500 2.2900 1.2900 2.7200 2.2000 2.7400 -
P/RPS 0.94 1.15 0.92 0.57 1.40 1.20 1.54 -7.89%
  YoY % -18.26% 25.00% 61.40% -59.29% 16.67% -22.08% -
  Horiz. % 61.04% 74.68% 59.74% 37.01% 90.91% 77.92% 100.00%
P/EPS 4.90 6.83 3.13 6.64 90.36 16.71 9.69 -10.74%
  YoY % -28.26% 118.21% -52.86% -92.65% 440.75% 72.45% -
  Horiz. % 50.57% 70.49% 32.30% 68.52% 932.51% 172.45% 100.00%
EY 20.40 14.65 32.00 15.05 1.11 5.99 10.32 12.02%
  YoY % 39.25% -54.22% 112.62% 1,255.86% -81.47% -41.96% -
  Horiz. % 197.67% 141.96% 310.08% 145.83% 10.76% 58.04% 100.00%
DY 17.51 0.00 0.00 0.00 0.00 0.00 6.57 17.74%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 266.51% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.60 1.75 0.96 0.81 1.66 2.20 2.74 -8.57%
  YoY % -8.57% 82.29% 18.52% -51.20% -24.55% -19.71% -
  Horiz. % 58.39% 63.87% 35.04% 29.56% 60.58% 80.29% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 27/02/19 27/02/18 23/02/17 26/02/16 26/02/15 26/02/14 26/02/13 -
Price 3.0400 4.4600 2.7600 1.3900 2.7000 2.3800 2.6400 -
P/RPS 0.96 1.54 1.11 0.61 1.39 1.30 1.49 -7.06%
  YoY % -37.66% 38.74% 81.97% -56.12% 6.92% -12.75% -
  Horiz. % 64.43% 103.36% 74.50% 40.94% 93.29% 87.25% 100.00%
P/EPS 5.02 9.09 3.77 7.16 89.69 18.08 9.34 -9.83%
  YoY % -44.77% 141.11% -47.35% -92.02% 396.07% 93.58% -
  Horiz. % 53.75% 97.32% 40.36% 76.66% 960.28% 193.58% 100.00%
EY 19.93 11.00 26.55 13.97 1.11 5.53 10.71 10.90%
  YoY % 81.18% -58.57% 90.05% 1,158.56% -79.93% -48.37% -
  Horiz. % 186.09% 102.71% 247.90% 130.44% 10.36% 51.63% 100.00%
DY 17.11 0.00 0.00 0.00 0.00 0.00 6.82 16.56%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 250.88% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.63 2.34 1.16 0.87 1.65 2.38 2.64 -7.72%
  YoY % -30.34% 101.72% 33.33% -47.27% -30.67% -9.85% -
  Horiz. % 61.74% 88.64% 43.94% 32.95% 62.50% 90.15% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

247  690  522  987 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LUSTER 0.20-0.025 
 AT 0.090.00 
 MAHSING 1.12-0.06 
 PHB 0.0250.00 
 IMPIANA 0.095+0.015 
 DGSB 0.215+0.02 
 VC 0.055-0.005 
 LUSTER-WA 0.115-0.01 
 SUPERMX-C1I 0.155-0.005 
 DNEX 0.205-0.03 

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!

TOP ARTICLES

1. Greatec: do not buy it - Koon Yew Yin Koon Yew Yin's Blog
2. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
3. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
4. SUPERMAX - BEYOND GLOVES !!! freetospeak
5. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
6. LET'S GET ROLLING THIS GLOVES TO NEXT LEVEL!!! Follow Kim's Stockwatch!
7. SUPERMAX OBM - The George Soros bet AGAIN? (REVISIT) freetospeak
8. Music still loud at the GLOVES party gloveharicut
PARTNERS & BROKERS