Highlights

[AIRASIA] QoQ Annualized Quarter Result on 2013-06-30 [#2]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 21-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     -22.16%    YoY -     -49.89%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 5,209,744 5,111,822 5,113,577 5,094,082 5,203,136 4,946,091 4,783,282 5.86%
  QoQ % 1.92% -0.03% 0.38% -2.10% 5.20% 3.40% -
  Horiz. % 108.92% 106.87% 106.91% 106.50% 108.78% 103.40% 100.00%
PBT 535,328 361,235 359,420 488,906 527,360 962,557 866,141 -27.46%
  QoQ % 48.19% 0.50% -26.48% -7.29% -45.21% 11.13% -
  Horiz. % 61.81% 41.71% 41.50% 56.45% 60.89% 111.13% 100.00%
Tax 23,548 889 -94,589 -162,624 -108,188 -172,949 -217,874 -
  QoQ % 2,548.82% 100.94% 41.84% -50.32% 37.45% 20.62% -
  Horiz. % -10.81% -0.41% 43.41% 74.64% 49.66% 79.38% 100.00%
NP 558,876 362,124 264,830 326,282 419,172 789,608 648,266 -9.43%
  QoQ % 54.33% 36.74% -18.83% -22.16% -46.91% 21.80% -
  Horiz. % 86.21% 55.86% 40.85% 50.33% 64.66% 121.80% 100.00%
NP to SH 558,876 362,124 264,830 326,282 419,172 789,608 648,266 -9.43%
  QoQ % 54.33% 36.74% -18.83% -22.16% -46.91% 21.80% -
  Horiz. % 86.21% 55.86% 40.85% 50.33% 64.66% 121.80% 100.00%
Tax Rate -4.40 % -0.25 % 26.32 % 33.26 % 20.52 % 17.97 % 25.15 % -
  QoQ % -1,660.00% -100.95% -20.87% 62.09% 14.19% -28.55% -
  Horiz. % -17.50% -0.99% 104.65% 132.25% 81.59% 71.45% 100.00%
Total Cost 4,650,868 4,749,698 4,848,746 4,767,800 4,783,964 4,156,483 4,135,016 8.16%
  QoQ % -2.08% -2.04% 1.70% -0.34% 15.10% 0.52% -
  Horiz. % 112.48% 114.87% 117.26% 115.30% 115.69% 100.52% 100.00%
Net Worth 5,057,827 5,002,502 4,867,662 4,562,417 4,495,068 4,863,050 5,444,986 -4.80%
  QoQ % 1.11% 2.77% 6.69% 1.50% -7.57% -10.69% -
  Horiz. % 92.89% 91.87% 89.40% 83.79% 82.55% 89.31% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - 500,199 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % - % - % - % - % 63.35 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 5,057,827 5,002,502 4,867,662 4,562,417 4,495,068 4,863,050 5,444,986 -4.80%
  QoQ % 1.11% 2.77% 6.69% 1.50% -7.57% -10.69% -
  Horiz. % 92.89% 91.87% 89.40% 83.79% 82.55% 89.31% 100.00%
NOSH 2,794,380 2,779,167 2,797,507 2,765,101 2,757,710 2,778,886 2,778,054 0.39%
  QoQ % 0.55% -0.66% 1.17% 0.27% -0.76% 0.03% -
  Horiz. % 100.59% 100.04% 100.70% 99.53% 99.27% 100.03% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 10.73 % 7.08 % 5.18 % 6.41 % 8.06 % 15.96 % 13.55 % -14.42%
  QoQ % 51.55% 36.68% -19.19% -20.47% -49.50% 17.79% -
  Horiz. % 79.19% 52.25% 38.23% 47.31% 59.48% 117.79% 100.00%
ROE 11.05 % 7.24 % 5.44 % 7.15 % 9.33 % 16.24 % 11.91 % -4.88%
  QoQ % 52.62% 33.09% -23.92% -23.37% -42.55% 36.36% -
  Horiz. % 92.78% 60.79% 45.68% 60.03% 78.34% 136.36% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 186.44 183.93 182.79 184.23 188.68 177.99 172.18 5.45%
  QoQ % 1.36% 0.62% -0.78% -2.36% 6.01% 3.37% -
  Horiz. % 108.28% 106.82% 106.16% 107.00% 109.58% 103.37% 100.00%
EPS 20.00 13.00 9.47 11.80 15.20 28.40 23.33 -9.77%
  QoQ % 53.85% 37.28% -19.75% -22.37% -46.48% 21.73% -
  Horiz. % 85.73% 55.72% 40.59% 50.58% 65.15% 121.73% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 18.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.8100 1.8000 1.7400 1.6500 1.6300 1.7500 1.9600 -5.17%
  QoQ % 0.56% 3.45% 5.45% 1.23% -6.86% -10.71% -
  Horiz. % 92.35% 91.84% 88.78% 84.18% 83.16% 89.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,341,974
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 155.89 152.96 153.01 152.43 155.69 148.00 143.13 5.86%
  QoQ % 1.92% -0.03% 0.38% -2.09% 5.20% 3.40% -
  Horiz. % 108.91% 106.87% 106.90% 106.50% 108.78% 103.40% 100.00%
EPS 16.72 10.84 7.92 9.76 12.54 23.63 19.40 -9.44%
  QoQ % 54.24% 36.87% -18.85% -22.17% -46.93% 21.80% -
  Horiz. % 86.19% 55.88% 40.82% 50.31% 64.64% 121.80% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 14.97 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.5134 1.4969 1.4565 1.3652 1.3450 1.4551 1.6293 -4.80%
  QoQ % 1.10% 2.77% 6.69% 1.50% -7.57% -10.69% -
  Horiz. % 92.89% 91.87% 89.39% 83.79% 82.55% 89.31% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 2.5500 2.2000 2.5600 3.1900 2.8300 2.7400 3.0200 -
P/RPS 1.37 1.20 1.40 1.73 1.50 1.54 1.75 -15.07%
  QoQ % 14.17% -14.29% -19.08% 15.33% -2.60% -12.00% -
  Horiz. % 78.29% 68.57% 80.00% 98.86% 85.71% 88.00% 100.00%
P/EPS 12.75 16.88 27.04 27.03 18.62 9.64 12.94 -0.98%
  QoQ % -24.47% -37.57% 0.04% 45.17% 93.15% -25.50% -
  Horiz. % 98.53% 130.45% 208.96% 208.89% 143.89% 74.50% 100.00%
EY 7.84 5.92 3.70 3.70 5.37 10.37 7.73 0.95%
  QoQ % 32.43% 60.00% 0.00% -31.10% -48.22% 34.15% -
  Horiz. % 101.42% 76.58% 47.87% 47.87% 69.47% 134.15% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 6.57 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.41 1.22 1.47 1.93 1.74 1.57 1.54 -5.72%
  QoQ % 15.57% -17.01% -23.83% 10.92% 10.83% 1.95% -
  Horiz. % 91.56% 79.22% 95.45% 125.32% 112.99% 101.95% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 20/05/14 26/02/14 20/11/13 21/08/13 22/05/13 26/02/13 22/11/12 -
Price 2.3300 2.3800 2.5100 2.9800 3.2400 2.6400 2.8500 -
P/RPS 1.25 1.29 1.37 1.62 1.72 1.48 1.66 -17.25%
  QoQ % -3.10% -5.84% -15.43% -5.81% 16.22% -10.84% -
  Horiz. % 75.30% 77.71% 82.53% 97.59% 103.61% 89.16% 100.00%
P/EPS 11.65 18.27 26.51 25.25 21.32 9.29 12.21 -3.08%
  QoQ % -36.23% -31.08% 4.99% 18.43% 129.49% -23.91% -
  Horiz. % 95.41% 149.63% 217.12% 206.80% 174.61% 76.09% 100.00%
EY 8.58 5.47 3.77 3.96 4.69 10.76 8.19 3.15%
  QoQ % 56.86% 45.09% -4.80% -15.57% -56.41% 31.38% -
  Horiz. % 104.76% 66.79% 46.03% 48.35% 57.26% 131.38% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 6.82 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.29 1.32 1.44 1.81 1.99 1.51 1.45 -7.51%
  QoQ % -2.27% -8.33% -20.44% -9.05% 31.79% 4.14% -
  Horiz. % 88.97% 91.03% 99.31% 124.83% 137.24% 104.14% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

268  670  531  700 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MRDIY 1.75+0.15 
 VSOLAR 0.03-0.005 
 ASB 0.185+0.02 
 MAHSING 0.98-0.06 
 LUSTER 0.17-0.005 
 KGROUP-OR 0.0050.00 
 IRIS 0.26-0.005 
 KANGER 0.1750.00 
 CAREPLS 3.71-0.07 
 SAPNRG 0.100.00 

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!
PARTNERS & BROKERS