Highlights

[AIRASIA] YoY TTM Result on 2017-03-31 [#1]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 25-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     -12.85%    YoY -     40.02%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 10,936,835 10,038,786 7,473,549 6,707,552 5,402,932 5,105,624 5,078,477 13.63%
  YoY % 8.95% 34.32% 11.42% 24.15% 5.82% 0.53% -
  Horiz. % 215.36% 197.67% 147.16% 132.08% 106.39% 100.53% 100.00%
PBT 426,410 2,641,444 1,718,001 1,114,946 83,093 368,222 879,173 -11.36%
  YoY % -83.86% 53.75% 54.09% 1,241.80% -77.43% -58.12% -
  Horiz. % 48.50% 300.45% 195.41% 126.82% 9.45% 41.88% 100.00%
Tax 337,459 -542,692 25,327 153,489 10,281 33,828 -160,026 -
  YoY % 162.18% -2,242.74% -83.50% 1,392.94% -69.61% 121.14% -
  Horiz. % -210.88% 339.13% -15.83% -95.92% -6.42% -21.14% 100.00%
NP 763,869 2,098,752 1,743,328 1,268,435 93,374 402,050 719,147 1.01%
  YoY % -63.60% 20.39% 37.44% 1,258.45% -76.78% -44.09% -
  Horiz. % 106.22% 291.84% 242.42% 176.38% 12.98% 55.91% 100.00%
NP to SH 978,810 2,166,480 1,777,140 1,269,200 93,374 402,050 719,147 5.27%
  YoY % -54.82% 21.91% 40.02% 1,259.26% -76.78% -44.09% -
  Horiz. % 136.11% 301.26% 247.12% 176.49% 12.98% 55.91% 100.00%
Tax Rate -79.14 % 20.55 % -1.47 % -13.77 % -12.37 % -9.19 % 18.20 % -
  YoY % -485.11% 1,497.96% 89.32% -11.32% -34.60% -150.49% -
  Horiz. % -434.84% 112.91% -8.08% -75.66% -67.97% -50.49% 100.00%
Total Cost 10,172,966 7,940,034 5,730,221 5,439,117 5,309,558 4,703,574 4,359,330 15.16%
  YoY % 28.12% 38.56% 5.35% 2.44% 12.88% 7.90% -
  Horiz. % 233.36% 182.14% 131.45% 124.77% 121.80% 107.90% 100.00%
Net Worth 8,254,676 7,953,898 6,048,972 5,015,959 4,645,853 5,057,827 4,495,068 10.66%
  YoY % 3.78% 31.49% 20.59% 7.97% -8.15% 12.52% -
  Horiz. % 183.64% 176.95% 134.57% 111.59% 103.35% 112.52% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 4,745,603 0 0 0 0 0 500,927 45.44%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 947.36% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % 484.83 % - % - % - % - % - % 69.66 % 38.16%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 695.99% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 8,254,676 7,953,898 6,048,972 5,015,959 4,645,853 5,057,827 4,495,068 10.66%
  YoY % 3.78% 31.49% 20.59% 7.97% -8.15% 12.52% -
  Horiz. % 183.64% 176.95% 134.57% 111.59% 103.35% 112.52% 100.00%
NOSH 3,341,974 3,341,974 3,341,974 2,786,644 2,765,388 2,794,380 2,757,710 3.25%
  YoY % 0.00% 0.00% 19.93% 0.77% -1.04% 1.33% -
  Horiz. % 121.19% 121.19% 121.19% 101.05% 100.28% 101.33% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 6.98 % 20.91 % 23.33 % 18.91 % 1.73 % 7.87 % 14.16 % -11.12%
  YoY % -66.62% -10.37% 23.37% 993.06% -78.02% -44.42% -
  Horiz. % 49.29% 147.67% 164.76% 133.55% 12.22% 55.58% 100.00%
ROE 11.86 % 27.24 % 29.38 % 25.30 % 2.01 % 7.95 % 16.00 % -4.87%
  YoY % -56.46% -7.28% 16.13% 1,158.71% -74.72% -50.31% -
  Horiz. % 74.12% 170.25% 183.62% 158.12% 12.56% 49.69% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 327.26 300.38 223.63 240.70 195.38 182.71 184.16 10.05%
  YoY % 8.95% 34.32% -7.09% 23.20% 6.93% -0.79% -
  Horiz. % 177.70% 163.11% 121.43% 130.70% 106.09% 99.21% 100.00%
EPS 29.29 64.83 53.18 45.55 3.38 14.39 26.08 1.95%
  YoY % -54.82% 21.91% 16.75% 1,247.63% -76.51% -44.82% -
  Horiz. % 112.31% 248.58% 203.91% 174.65% 12.96% 55.18% 100.00%
DPS 142.00 0.00 0.00 0.00 0.00 0.00 18.00 41.07%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 788.89% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 2.4700 2.3800 1.8100 1.8000 1.6800 1.8100 1.6300 7.17%
  YoY % 3.78% 31.49% 0.56% 7.14% -7.18% 11.04% -
  Horiz. % 151.53% 146.01% 111.04% 110.43% 103.07% 111.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,341,974
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 327.26 300.38 223.63 200.71 161.67 152.77 151.96 13.63%
  YoY % 8.95% 34.32% 11.42% 24.15% 5.83% 0.53% -
  Horiz. % 215.36% 197.67% 147.16% 132.08% 106.39% 100.53% 100.00%
EPS 29.29 64.83 53.18 37.98 2.79 12.03 21.52 5.27%
  YoY % -54.82% 21.91% 40.02% 1,261.29% -76.81% -44.10% -
  Horiz. % 136.11% 301.25% 247.12% 176.49% 12.96% 55.90% 100.00%
DPS 142.00 0.00 0.00 0.00 0.00 0.00 14.99 45.44%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 947.30% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 2.4700 2.3800 1.8100 1.5009 1.3902 1.5134 1.3450 10.66%
  YoY % 3.78% 31.49% 20.59% 7.96% -8.14% 12.52% -
  Horiz. % 183.64% 176.95% 134.57% 111.59% 103.36% 112.52% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 2.6600 3.9300 3.1400 1.8300 2.3800 2.5500 2.8300 -
P/RPS 0.81 1.31 1.40 0.76 1.22 1.40 1.54 -10.15%
  YoY % -38.17% -6.43% 84.21% -37.70% -12.86% -9.09% -
  Horiz. % 52.60% 85.06% 90.91% 49.35% 79.22% 90.91% 100.00%
P/EPS 9.08 6.06 5.90 4.02 70.49 17.72 10.85 -2.92%
  YoY % 49.83% 2.71% 46.77% -94.30% 297.80% 63.32% -
  Horiz. % 83.69% 55.85% 54.38% 37.05% 649.68% 163.32% 100.00%
EY 11.01 16.50 16.94 24.89 1.42 5.64 9.21 3.02%
  YoY % -33.27% -2.60% -31.94% 1,652.82% -74.82% -38.76% -
  Horiz. % 119.54% 179.15% 183.93% 270.25% 15.42% 61.24% 100.00%
DY 53.38 0.00 0.00 0.00 0.00 0.00 6.36 42.53%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 839.31% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.08 1.65 1.73 1.02 1.42 1.41 1.74 -7.64%
  YoY % -34.55% -4.62% 69.61% -28.17% 0.71% -18.97% -
  Horiz. % 62.07% 94.83% 99.43% 58.62% 81.61% 81.03% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/05/19 24/05/18 25/05/17 26/05/16 28/05/15 20/05/14 22/05/13 -
Price 2.6300 3.2300 3.1300 2.1200 2.0800 2.3300 3.2400 -
P/RPS 0.80 1.08 1.40 0.88 1.06 1.28 1.76 -12.31%
  YoY % -25.93% -22.86% 59.09% -16.98% -17.19% -27.27% -
  Horiz. % 45.45% 61.36% 79.55% 50.00% 60.23% 72.73% 100.00%
P/EPS 8.98 4.98 5.89 4.65 61.60 16.19 12.42 -5.26%
  YoY % 80.32% -15.45% 26.67% -92.45% 280.48% 30.35% -
  Horiz. % 72.30% 40.10% 47.42% 37.44% 495.97% 130.35% 100.00%
EY 11.14 20.07 16.99 21.48 1.62 6.18 8.05 5.56%
  YoY % -44.49% 18.13% -20.90% 1,225.93% -73.79% -23.23% -
  Horiz. % 138.39% 249.32% 211.06% 266.83% 20.12% 76.77% 100.00%
DY 53.99 0.00 0.00 0.00 0.00 0.00 5.56 46.04%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 971.04% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.06 1.36 1.73 1.18 1.24 1.29 1.99 -9.96%
  YoY % -22.06% -21.39% 46.61% -4.84% -3.88% -35.18% -
  Horiz. % 53.27% 68.34% 86.93% 59.30% 62.31% 64.82% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. MPCORP (6548) - Substantial Progress To Exit PN17 !!! Grand Mustah Trading Journey
2. 祝大家金鼠年行大运,(鼠)数钱(鼠)数不完,大家一起发! ~~ Stock Pick Link Inside ~~ Stock Pick Contest Year 2020
3. INARI - The True and The Ugly Face Surface LogicTrading Analysis
4. Health official: New China virus 'not as powerful as SARS' Good Articles to Share
5. CALVIN'S HAPPY RESPONSE TO QUESTIONS ABOUT NETX WINNING NFCP FIBERISATION JOBS THE INVESTMENT APPROACH OF CALVIN TAN
6. CBIP - The Plantation Production / Revenue will Explode and Shoot through the Roof i3gambler
7. Calvin's Sunday Sharing: THOU CROWNEST THE YEAR WITH THY GOODNESS; THY PATHS DROP FATNESS (Reposting) THE INVESTMENT APPROACH OF CALVIN TAN
8. Top Glove jumps because of Coronavirus Retirement Planning
Partners & Brokers