Highlights

[AIRASIA] YoY TTM Result on 2018-03-31 [#1]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 24-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Mar-2018  [#1]
Profit Trend QoQ -     32.08%    YoY -     21.91%
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.
 


 

402  313  494  808 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.02-0.005 
 ARMADA 0.48+0.035 
 MTAG 0.54+0.03 
 HSI-C7F 0.325-0.01 
 SANICHI 0.045-0.005 
 HUAAN 0.16+0.015 
 KNM 0.46+0.005 
 PUC 0.0550.00 
 PRESBHD 0.50+0.015 
 HSI-H8B 0.19-0.015 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!

TOP ARTICLES

1. OVERLOOKED GEM : BENEFICIARY OF BUDGET 2020 !!! Bursa Master
2. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE THIS WEEK (21-25 OCT)! smartinvestment2030
4. Bumi Armada: What Happened and Why? Weekly GreenTrade$ watchlist
5. Dayang’s Price Rise is not Reflected on Naim - Koon Yew Yin Koon Yew Yin's Blog
6. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
7. THE NUMBER ONE CHAMPION UP-TRENDING STOCK OF BURSA FOR YEAR 2019, 2020, 2021 ALL MUST NOT MISS NOW!! THE INVESTMENT APPROACH OF CALVIN TAN
8. DIRECTORS/INSIDERS STRONG BUYING SHOWS NFCP FIBERISATION BULL RUN VERY SOON, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers