Highlights

[AIRASIA] QoQ Annualized Quarter Result on 2013-09-30 [#3]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 20-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     -18.83%    YoY -     -59.15%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 5,226,704 5,209,744 5,111,822 5,113,577 5,094,082 5,203,136 4,946,091 3.76%
  QoQ % 0.33% 1.92% -0.03% 0.38% -2.10% 5.20% -
  Horiz. % 105.67% 105.33% 103.35% 103.39% 102.99% 105.20% 100.00%
PBT 778,292 535,328 361,235 359,420 488,906 527,360 962,557 -13.24%
  QoQ % 45.39% 48.19% 0.50% -26.48% -7.29% -45.21% -
  Horiz. % 80.86% 55.62% 37.53% 37.34% 50.79% 54.79% 100.00%
Tax 235,454 23,548 889 -94,589 -162,624 -108,188 -172,949 -
  QoQ % 899.89% 2,548.82% 100.94% 41.84% -50.32% 37.45% -
  Horiz. % -136.14% -13.62% -0.51% 54.69% 94.03% 62.55% 100.00%
NP 1,013,746 558,876 362,124 264,830 326,282 419,172 789,608 18.18%
  QoQ % 81.39% 54.33% 36.74% -18.83% -22.16% -46.91% -
  Horiz. % 128.39% 70.78% 45.86% 33.54% 41.32% 53.09% 100.00%
NP to SH 1,013,746 558,876 362,124 264,830 326,282 419,172 789,608 18.18%
  QoQ % 81.39% 54.33% 36.74% -18.83% -22.16% -46.91% -
  Horiz. % 128.39% 70.78% 45.86% 33.54% 41.32% 53.09% 100.00%
Tax Rate -30.25 % -4.40 % -0.25 % 26.32 % 33.26 % 20.52 % 17.97 % -
  QoQ % -587.50% -1,660.00% -100.95% -20.87% 62.09% 14.19% -
  Horiz. % -168.34% -24.49% -1.39% 146.47% 185.09% 114.19% 100.00%
Total Cost 4,212,958 4,650,868 4,749,698 4,848,746 4,767,800 4,783,964 4,156,483 0.91%
  QoQ % -9.42% -2.08% -2.04% 1.70% -0.34% 15.10% -
  Horiz. % 101.36% 111.89% 114.27% 116.66% 114.71% 115.10% 100.00%
Net Worth 5,207,980 5,057,827 5,002,502 4,867,662 4,562,417 4,495,068 4,863,050 4.69%
  QoQ % 2.97% 1.11% 2.77% 6.69% 1.50% -7.57% -
  Horiz. % 107.09% 104.01% 102.87% 100.09% 93.82% 92.43% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 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% 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% 0.00% 100.00%
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 5,207,980 5,057,827 5,002,502 4,867,662 4,562,417 4,495,068 4,863,050 4.69%
  QoQ % 2.97% 1.11% 2.77% 6.69% 1.50% -7.57% -
  Horiz. % 107.09% 104.01% 102.87% 100.09% 93.82% 92.43% 100.00%
NOSH 2,785,016 2,794,380 2,779,167 2,797,507 2,765,101 2,757,710 2,778,886 0.15%
  QoQ % -0.34% 0.55% -0.66% 1.17% 0.27% -0.76% -
  Horiz. % 100.22% 100.56% 100.01% 100.67% 99.50% 99.24% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 19.40 % 10.73 % 7.08 % 5.18 % 6.41 % 8.06 % 15.96 % 13.94%
  QoQ % 80.80% 51.55% 36.68% -19.19% -20.47% -49.50% -
  Horiz. % 121.55% 67.23% 44.36% 32.46% 40.16% 50.50% 100.00%
ROE 19.47 % 11.05 % 7.24 % 5.44 % 7.15 % 9.33 % 16.24 % 12.89%
  QoQ % 76.20% 52.62% 33.09% -23.92% -23.37% -42.55% -
  Horiz. % 119.89% 68.04% 44.58% 33.50% 44.03% 57.45% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 187.67 186.44 183.93 182.79 184.23 188.68 177.99 3.60%
  QoQ % 0.66% 1.36% 0.62% -0.78% -2.36% 6.01% -
  Horiz. % 105.44% 104.75% 103.34% 102.70% 103.51% 106.01% 100.00%
EPS 36.40 20.00 13.00 9.47 11.80 15.20 28.40 18.05%
  QoQ % 82.00% 53.85% 37.28% -19.75% -22.37% -46.48% -
  Horiz. % 128.17% 70.42% 45.77% 33.35% 41.55% 53.52% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 18.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.8700 1.8100 1.8000 1.7400 1.6500 1.6300 1.7500 4.53%
  QoQ % 3.31% 0.56% 3.45% 5.45% 1.23% -6.86% -
  Horiz. % 106.86% 103.43% 102.86% 99.43% 94.29% 93.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,341,974
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 156.40 155.89 152.96 153.01 152.43 155.69 148.00 3.76%
  QoQ % 0.33% 1.92% -0.03% 0.38% -2.09% 5.20% -
  Horiz. % 105.68% 105.33% 103.35% 103.39% 102.99% 105.20% 100.00%
EPS 30.33 16.72 10.84 7.92 9.76 12.54 23.63 18.16%
  QoQ % 81.40% 54.24% 36.87% -18.85% -22.17% -46.93% -
  Horiz. % 128.35% 70.76% 45.87% 33.52% 41.30% 53.07% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 14.97 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.5584 1.5134 1.4969 1.4565 1.3652 1.3450 1.4551 4.69%
  QoQ % 2.97% 1.10% 2.77% 6.69% 1.50% -7.57% -
  Horiz. % 107.10% 104.01% 102.87% 100.10% 93.82% 92.43% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.3000 2.5500 2.2000 2.5600 3.1900 2.8300 2.7400 -
P/RPS 1.23 1.37 1.20 1.40 1.73 1.50 1.54 -13.95%
  QoQ % -10.22% 14.17% -14.29% -19.08% 15.33% -2.60% -
  Horiz. % 79.87% 88.96% 77.92% 90.91% 112.34% 97.40% 100.00%
P/EPS 6.32 12.75 16.88 27.04 27.03 18.62 9.64 -24.59%
  QoQ % -50.43% -24.47% -37.57% 0.04% 45.17% 93.15% -
  Horiz. % 65.56% 132.26% 175.10% 280.50% 280.39% 193.15% 100.00%
EY 15.83 7.84 5.92 3.70 3.70 5.37 10.37 32.68%
  QoQ % 101.91% 32.43% 60.00% 0.00% -31.10% -48.22% -
  Horiz. % 152.65% 75.60% 57.09% 35.68% 35.68% 51.78% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.57 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.23 1.41 1.22 1.47 1.93 1.74 1.57 -15.05%
  QoQ % -12.77% 15.57% -17.01% -23.83% 10.92% 10.83% -
  Horiz. % 78.34% 89.81% 77.71% 93.63% 122.93% 110.83% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 20/08/14 20/05/14 26/02/14 20/11/13 21/08/13 22/05/13 26/02/13 -
Price 2.3800 2.3300 2.3800 2.5100 2.9800 3.2400 2.6400 -
P/RPS 1.27 1.25 1.29 1.37 1.62 1.72 1.48 -9.72%
  QoQ % 1.60% -3.10% -5.84% -15.43% -5.81% 16.22% -
  Horiz. % 85.81% 84.46% 87.16% 92.57% 109.46% 116.22% 100.00%
P/EPS 6.54 11.65 18.27 26.51 25.25 21.32 9.29 -20.91%
  QoQ % -43.86% -36.23% -31.08% 4.99% 18.43% 129.49% -
  Horiz. % 70.40% 125.40% 196.66% 285.36% 271.80% 229.49% 100.00%
EY 15.29 8.58 5.47 3.77 3.96 4.69 10.76 26.48%
  QoQ % 78.21% 56.86% 45.09% -4.80% -15.57% -56.41% -
  Horiz. % 142.10% 79.74% 50.84% 35.04% 36.80% 43.59% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.82 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.27 1.29 1.32 1.44 1.81 1.99 1.51 -10.93%
  QoQ % -1.55% -2.27% -8.33% -20.44% -9.05% 31.79% -
  Horiz. % 84.11% 85.43% 87.42% 95.36% 119.87% 131.79% 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.
 


 

309  179  515  1188 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.065+0.01 
 LAMBO 0.06+0.005 
 IMPIANA 0.035-0.005 
 HSI-C5H 0.275+0.005 
 HSI-C5J 0.24-0.005 
 SAPNRG 0.295-0.005 
 DAYANG 0.915+0.025 
 ARMADA 0.185+0.005 
 VC 0.275+0.005 
 EKOVEST 0.77-0.005 
Partners & Brokers