Highlights

[AIRASIA] QoQ Annualized Quarter Result on 2012-06-30 [#2]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 28-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     -5.60%    YoY -     17.88%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 5,203,136 4,946,091 4,783,282 4,699,918 4,673,592 4,495,141 4,288,914 13.74%
  QoQ % 5.20% 3.40% 1.77% 0.56% 3.97% 4.81% -
  Horiz. % 121.32% 115.32% 111.53% 109.58% 108.97% 104.81% 100.00%
PBT 527,360 962,557 866,141 775,360 849,624 777,017 608,544 -9.10%
  QoQ % -45.21% 11.13% 11.71% -8.74% 9.34% 27.68% -
  Horiz. % 86.66% 158.17% 142.33% 127.41% 139.62% 127.68% 100.00%
Tax -108,188 -172,949 -217,874 -124,226 -159,876 -221,693 -37,224 103.53%
  QoQ % 37.45% 20.62% -75.39% 22.30% 27.88% -495.56% -
  Horiz. % 290.64% 464.62% 585.31% 333.73% 429.50% 595.56% 100.00%
NP 419,172 789,608 648,266 651,134 689,748 555,324 571,320 -18.64%
  QoQ % -46.91% 21.80% -0.44% -5.60% 24.21% -2.80% -
  Horiz. % 73.37% 138.21% 113.47% 113.97% 120.73% 97.20% 100.00%
NP to SH 419,172 789,608 648,266 651,134 689,748 555,324 571,320 -18.64%
  QoQ % -46.91% 21.80% -0.44% -5.60% 24.21% -2.80% -
  Horiz. % 73.37% 138.21% 113.47% 113.97% 120.73% 97.20% 100.00%
Tax Rate 20.52 % 17.97 % 25.15 % 16.02 % 18.82 % 28.53 % 6.12 % 123.85%
  QoQ % 14.19% -28.55% 56.99% -14.88% -34.03% 366.18% -
  Horiz. % 335.29% 293.63% 410.95% 261.76% 307.52% 466.18% 100.00%
Total Cost 4,783,964 4,156,483 4,135,016 4,048,784 3,983,844 3,939,817 3,717,594 18.29%
  QoQ % 15.10% 0.52% 2.13% 1.63% 1.12% 5.98% -
  Horiz. % 128.68% 111.81% 111.23% 108.91% 107.16% 105.98% 100.00%
Net Worth 4,495,068 4,863,050 5,444,986 2,779,058 4,338,712 4,029,621 3,978,826 8.46%
  QoQ % -7.57% -10.69% 95.93% -35.95% 7.67% 1.28% -
  Horiz. % 112.97% 122.22% 136.85% 69.85% 109.05% 101.28% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 500,199 - - - 138,952 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 359.98% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % 63.35 % - % - % - % 25.02 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 253.20% 0.00% 0.00% 0.00% 100.00% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 4,495,068 4,863,050 5,444,986 2,779,058 4,338,712 4,029,621 3,978,826 8.46%
  QoQ % -7.57% -10.69% 95.93% -35.95% 7.67% 1.28% -
  Horiz. % 112.97% 122.22% 136.85% 69.85% 109.05% 101.28% 100.00%
NOSH 2,757,710 2,778,886 2,778,054 2,779,058 2,781,225 2,779,049 2,782,396 -0.59%
  QoQ % -0.76% 0.03% -0.04% -0.08% 0.08% -0.12% -
  Horiz. % 99.11% 99.87% 99.84% 99.88% 99.96% 99.88% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 8.06 % 15.96 % 13.55 % 13.85 % 14.76 % 12.35 % 13.32 % -28.44%
  QoQ % -49.50% 17.79% -2.17% -6.17% 19.51% -7.28% -
  Horiz. % 60.51% 119.82% 101.73% 103.98% 110.81% 92.72% 100.00%
ROE 9.33 % 16.24 % 11.91 % 23.43 % 15.90 % 13.78 % 14.36 % -24.96%
  QoQ % -42.55% 36.36% -49.17% 47.36% 15.38% -4.04% -
  Horiz. % 64.97% 113.09% 82.94% 163.16% 110.72% 95.96% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 188.68 177.99 172.18 169.12 168.04 161.75 154.14 14.42%
  QoQ % 6.01% 3.37% 1.81% 0.64% 3.89% 4.94% -
  Horiz. % 122.41% 115.47% 111.70% 109.72% 109.02% 104.94% 100.00%
EPS 15.20 28.40 23.33 23.40 24.80 20.00 20.53 -18.14%
  QoQ % -46.48% 21.73% -0.30% -5.65% 24.00% -2.58% -
  Horiz. % 74.04% 138.33% 113.64% 113.98% 120.80% 97.42% 100.00%
DPS 0.00 18.00 0.00 0.00 0.00 5.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 360.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.6300 1.7500 1.9600 1.0000 1.5600 1.4500 1.4300 9.11%
  QoQ % -6.86% -10.71% 96.00% -35.90% 7.59% 1.40% -
  Horiz. % 113.99% 122.38% 137.06% 69.93% 109.09% 101.40% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,341,974
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 155.69 148.00 143.13 140.63 139.85 134.51 128.33 13.74%
  QoQ % 5.20% 3.40% 1.78% 0.56% 3.97% 4.82% -
  Horiz. % 121.32% 115.33% 111.53% 109.58% 108.98% 104.82% 100.00%
EPS 12.54 23.63 19.40 19.48 20.64 16.62 17.10 -18.66%
  QoQ % -46.93% 21.80% -0.41% -5.62% 24.19% -2.81% -
  Horiz. % 73.33% 138.19% 113.45% 113.92% 120.70% 97.19% 100.00%
DPS 0.00 14.97 0.00 0.00 0.00 4.16 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 359.86% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.3450 1.4551 1.6293 0.8316 1.2982 1.2058 1.1906 8.46%
  QoQ % -7.57% -10.69% 95.92% -35.94% 7.66% 1.28% -
  Horiz. % 112.97% 122.22% 136.85% 69.85% 109.04% 101.28% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 2.8300 2.7400 3.0200 3.5700 3.4500 3.7700 3.0300 -
P/RPS 1.50 1.54 1.75 2.11 2.05 2.33 1.97 -16.60%
  QoQ % -2.60% -12.00% -17.06% 2.93% -12.02% 18.27% -
  Horiz. % 76.14% 78.17% 88.83% 107.11% 104.06% 118.27% 100.00%
P/EPS 18.62 9.64 12.94 15.24 13.91 18.87 14.76 16.73%
  QoQ % 93.15% -25.50% -15.09% 9.56% -26.29% 27.85% -
  Horiz. % 126.15% 65.31% 87.67% 103.25% 94.24% 127.85% 100.00%
EY 5.37 10.37 7.73 6.56 7.19 5.30 6.78 -14.38%
  QoQ % -48.22% 34.15% 17.84% -8.76% 35.66% -21.83% -
  Horiz. % 79.20% 152.95% 114.01% 96.76% 106.05% 78.17% 100.00%
DY 0.00 6.57 0.00 0.00 0.00 1.33 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 493.98% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.74 1.57 1.54 3.57 2.21 2.60 2.12 -12.33%
  QoQ % 10.83% 1.95% -56.86% 61.54% -15.00% 22.64% -
  Horiz. % 82.08% 74.06% 72.64% 168.40% 104.25% 122.64% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 22/05/13 26/02/13 22/11/12 28/08/12 23/05/12 22/02/12 22/11/11 -
Price 3.2400 2.6400 2.8500 3.5500 3.3900 3.6500 3.6700 -
P/RPS 1.72 1.48 1.66 2.10 2.02 2.26 2.38 -19.45%
  QoQ % 16.22% -10.84% -20.95% 3.96% -10.62% -5.04% -
  Horiz. % 72.27% 62.18% 69.75% 88.24% 84.87% 94.96% 100.00%
P/EPS 21.32 9.29 12.21 15.15 13.67 18.27 17.87 12.48%
  QoQ % 129.49% -23.91% -19.41% 10.83% -25.18% 2.24% -
  Horiz. % 119.31% 51.99% 68.33% 84.78% 76.50% 102.24% 100.00%
EY 4.69 10.76 8.19 6.60 7.32 5.47 5.59 -11.03%
  QoQ % -56.41% 31.38% 24.09% -9.84% 33.82% -2.15% -
  Horiz. % 83.90% 192.49% 146.51% 118.07% 130.95% 97.85% 100.00%
DY 0.00 6.82 0.00 0.00 0.00 1.37 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 497.81% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.99 1.51 1.45 3.55 2.17 2.52 2.57 -15.66%
  QoQ % 31.79% 4.14% -59.15% 63.59% -13.89% -1.95% -
  Horiz. % 77.43% 58.75% 56.42% 138.13% 84.44% 98.05% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

308  366  590  1129 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.12-0.01 
 KANGER 0.145-0.035 
 IRIS 0.305+0.025 
 DOLPHIN-WB 0.03+0.025 
 MTOUCHE 0.055+0.005 
 CONNECT 0.16+0.02 
 BINTAI 0.57+0.035 
 ARMADA 0.27+0.015 
 PRESBHD 0.58+0.015 
 DOLPHIN 0.080.00 

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. Stock Pick Year 2020 - 30 Sep Result Stock Pick Contest Year 2020
2. BE SMART AND DOMINAN !!!! INVEST DOMINAN ON UNDERVALUED POSITION Target Invest - We Target, We Invest
3. NAIM (5073) At 74.5 sen is Giving a 18 Sen Dividend soon. That means Rm180 per share or 24.1% Yield (equals to 13 months int rate of 1.75% in Malaysia THE INVESTMENT APPROACH OF CALVIN TAN
4. [Humbled Investor]SCGM: Why share price fell today despite results meeting expectation? HumbledInvestor
5. LOTTE CHEMICAL TITAN HOLDINGS BHD (5284) - TURNAROUND STORY? JAW Place Research
6. TOPGLOV 30/9/2020 IF TURN UP WILL BE SUPERBULL AGAIN ! pakatanharapan
7. 明年恐产量过剩‧艾毕斯:手套股超越基本面 星洲日報/投資致富‧企業故事
8. How to make money when glove stock price fluctuates? Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS