Highlights

[AIRASIA] QoQ Annualized Quarter Result on 2011-09-30 [#3]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 22-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     3.43%    YoY -     -42.89%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 4,699,918 4,673,592 4,495,141 4,288,914 4,270,112 4,213,132 3,992,722 11.50%
  QoQ % 0.56% 3.97% 4.81% 0.44% 1.35% 5.52% -
  Horiz. % 117.71% 117.05% 112.58% 107.42% 106.95% 105.52% 100.00%
PBT 775,360 849,624 777,017 608,544 695,818 811,496 1,099,299 -20.78%
  QoQ % -8.74% 9.34% 27.68% -12.54% -14.25% -26.18% -
  Horiz. % 70.53% 77.29% 70.68% 55.36% 63.30% 73.82% 100.00%
Tax -124,226 -159,876 -221,693 -37,224 -143,442 -123,784 -32,422 145.06%
  QoQ % 22.30% 27.88% -495.56% 74.05% -15.88% -281.79% -
  Horiz. % 383.15% 493.11% 683.77% 114.81% 442.42% 381.79% 100.00%
NP 651,134 689,748 555,324 571,320 552,376 687,712 1,066,877 -28.07%
  QoQ % -5.60% 24.21% -2.80% 3.43% -19.68% -35.54% -
  Horiz. % 61.03% 64.65% 52.05% 53.55% 51.78% 64.46% 100.00%
NP to SH 651,134 689,748 555,324 571,320 552,376 687,712 1,066,877 -28.07%
  QoQ % -5.60% 24.21% -2.80% 3.43% -19.68% -35.54% -
  Horiz. % 61.03% 64.65% 52.05% 53.55% 51.78% 64.46% 100.00%
Tax Rate 16.02 % 18.82 % 28.53 % 6.12 % 20.61 % 15.25 % 2.95 % 209.27%
  QoQ % -14.88% -34.03% 366.18% -70.31% 35.15% 416.95% -
  Horiz. % 543.05% 637.97% 967.12% 207.46% 698.64% 516.95% 100.00%
Total Cost 4,048,784 3,983,844 3,939,817 3,717,594 3,717,736 3,525,420 2,925,845 24.20%
  QoQ % 1.63% 1.12% 5.98% -0.00% 5.46% 20.49% -
  Horiz. % 138.38% 136.16% 134.66% 127.06% 127.07% 120.49% 100.00%
Net Worth 2,779,058 4,338,712 4,029,621 3,978,826 3,894,250 3,826,784 3,620,748 -16.18%
  QoQ % -35.95% 7.67% 1.28% 2.17% 1.76% 5.69% -
  Horiz. % 76.75% 119.83% 111.29% 109.89% 107.55% 105.69% 100.00%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 138,952 - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Div Payout % - % - % 25.02 % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 2,779,058 4,338,712 4,029,621 3,978,826 3,894,250 3,826,784 3,620,748 -16.18%
  QoQ % -35.95% 7.67% 1.28% 2.17% 1.76% 5.69% -
  Horiz. % 76.75% 119.83% 111.29% 109.89% 107.55% 105.69% 100.00%
NOSH 2,779,058 2,781,225 2,779,049 2,782,396 2,761,880 2,773,032 2,763,930 0.36%
  QoQ % -0.08% 0.08% -0.12% 0.74% -0.40% 0.33% -
  Horiz. % 100.55% 100.63% 100.55% 100.67% 99.93% 100.33% 100.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 13.85 % 14.76 % 12.35 % 13.32 % 12.94 % 16.32 % 26.72 % -35.50%
  QoQ % -6.17% 19.51% -7.28% 2.94% -20.71% -38.92% -
  Horiz. % 51.83% 55.24% 46.22% 49.85% 48.43% 61.08% 100.00%
ROE 23.43 % 15.90 % 13.78 % 14.36 % 14.18 % 17.97 % 29.47 % -14.19%
  QoQ % 47.36% 15.38% -4.04% 1.27% -21.09% -39.02% -
  Horiz. % 79.50% 53.95% 46.76% 48.73% 48.12% 60.98% 100.00%
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 169.12 168.04 161.75 154.14 154.61 151.93 144.46 11.09%
  QoQ % 0.64% 3.89% 4.94% -0.30% 1.76% 5.17% -
  Horiz. % 117.07% 116.32% 111.97% 106.70% 107.03% 105.17% 100.00%
EPS 23.40 24.80 20.00 20.53 20.00 24.80 38.60 -28.39%
  QoQ % -5.65% 24.00% -2.58% 2.65% -19.35% -35.75% -
  Horiz. % 60.62% 64.25% 51.81% 53.19% 51.81% 64.25% 100.00%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 1.0000 1.5600 1.4500 1.4300 1.4100 1.3800 1.3100 -16.49%
  QoQ % -35.90% 7.59% 1.40% 1.42% 2.17% 5.34% -
  Horiz. % 76.34% 119.08% 110.69% 109.16% 107.63% 105.34% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,341,974
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 140.63 139.85 134.51 128.33 127.77 126.07 119.47 11.50%
  QoQ % 0.56% 3.97% 4.82% 0.44% 1.35% 5.52% -
  Horiz. % 117.71% 117.06% 112.59% 107.42% 106.95% 105.52% 100.00%
EPS 19.48 20.64 16.62 17.10 16.53 20.58 31.92 -28.07%
  QoQ % -5.62% 24.19% -2.81% 3.45% -19.68% -35.53% -
  Horiz. % 61.03% 64.66% 52.07% 53.57% 51.79% 64.47% 100.00%
DPS 0.00 0.00 4.16 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.8316 1.2982 1.2058 1.1906 1.1653 1.1451 1.0834 -16.18%
  QoQ % -35.94% 7.66% 1.28% 2.17% 1.76% 5.70% -
  Horiz. % 76.76% 119.83% 111.30% 109.89% 107.56% 105.70% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 3.5700 3.4500 3.7700 3.0300 3.5200 2.6900 2.5300 -
P/RPS 2.11 2.05 2.33 1.97 2.28 1.77 1.75 13.30%
  QoQ % 2.93% -12.02% 18.27% -13.60% 28.81% 1.14% -
  Horiz. % 120.57% 117.14% 133.14% 112.57% 130.29% 101.14% 100.00%
P/EPS 15.24 13.91 18.87 14.76 17.60 10.85 6.55 75.68%
  QoQ % 9.56% -26.29% 27.85% -16.14% 62.21% 65.65% -
  Horiz. % 232.67% 212.37% 288.09% 225.34% 268.70% 165.65% 100.00%
EY 6.56 7.19 5.30 6.78 5.68 9.22 15.26 -43.07%
  QoQ % -8.76% 35.66% -21.83% 19.37% -38.39% -39.58% -
  Horiz. % 42.99% 47.12% 34.73% 44.43% 37.22% 60.42% 100.00%
DY 0.00 0.00 1.33 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 3.57 2.21 2.60 2.12 2.50 1.95 1.93 50.74%
  QoQ % 61.54% -15.00% 22.64% -15.20% 28.21% 1.04% -
  Horiz. % 184.97% 114.51% 134.72% 109.84% 129.53% 101.04% 100.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 23/05/12 22/02/12 22/11/11 23/08/11 24/05/11 24/02/11 -
Price 3.5500 3.3900 3.6500 3.6700 3.6200 3.0600 2.3500 -
P/RPS 2.10 2.02 2.26 2.38 2.34 2.01 1.63 18.42%
  QoQ % 3.96% -10.62% -5.04% 1.71% 16.42% 23.31% -
  Horiz. % 128.83% 123.93% 138.65% 146.01% 143.56% 123.31% 100.00%
P/EPS 15.15 13.67 18.27 17.87 18.10 12.34 6.09 83.70%
  QoQ % 10.83% -25.18% 2.24% -1.27% 46.68% 102.63% -
  Horiz. % 248.77% 224.47% 300.00% 293.43% 297.21% 202.63% 100.00%
EY 6.60 7.32 5.47 5.59 5.52 8.10 16.43 -45.59%
  QoQ % -9.84% 33.82% -2.15% 1.27% -31.85% -50.70% -
  Horiz. % 40.17% 44.55% 33.29% 34.02% 33.60% 49.30% 100.00%
DY 0.00 0.00 1.37 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 3.55 2.17 2.52 2.57 2.57 2.22 1.79 57.92%
  QoQ % 63.59% -13.89% -1.95% 0.00% 15.77% 24.02% -
  Horiz. % 198.32% 121.23% 140.78% 143.58% 143.58% 124.02% 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.
 


 

463  260  476  1063 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.265-0.005 
 KHEESAN 0.48+0.125 
 HSI-C7K 0.24+0.01 
 TDM 0.245+0.02 
 PARLO 0.14+0.025 
 SLVEST 0.905+0.035 
 ARMADA 0.495+0.015 
 SCNWOLF 0.29+0.02 
 MUDAJYA 0.415+0.02 
 INSAS-WB 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. ANOTHER STOCK PICK THAT MAY RALLY FROM TODAY ONWARDS! The Best Tips
2. 【建造不平凡】——OKA Investman 投资侠
3. Daily technical highlights – (JAKS,FRONTKN) Kenanga Research & Investment
4. REDTONE AGM HIGHLIGHT firerain collection
5. Stocks on Radar - JAKS Resources (4723) AmInvest Research Reports
6. Technical Buy - TEKSENG (7200) PublicInvest Research
7. Does London Biscuit worth anything? kcchongnz kcchongnz blog
8. Daily technical highlights – (FPGROUP,RSAWIT) Kenanga Research & Investment
Partners & Brokers