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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. MPCORP (6548) - Substantial Progress To Exit PN17 !!! Grand Mustah Trading Journey
2. 祝大家金鼠年行大运,(鼠)数钱(鼠)数不完,大家一起发! ~~ Stock Pick Link Inside ~~ Stock Pick Contest Year 2020
3. INARI - The True and The Ugly Face Surface LogicTrading Analysis
4. Health official: New China virus 'not as powerful as SARS' Good Articles to Share
5. CALVIN'S HAPPY RESPONSE TO QUESTIONS ABOUT NETX WINNING NFCP FIBERISATION JOBS THE INVESTMENT APPROACH OF CALVIN TAN
6. CBIP - The Plantation Production / Revenue will Explode and Shoot through the Roof i3gambler
7. Calvin's Sunday Sharing: THOU CROWNEST THE YEAR WITH THY GOODNESS; THY PATHS DROP FATNESS (Reposting) THE INVESTMENT APPROACH OF CALVIN TAN
8. Top Glove jumps because of Coronavirus Retirement Planning
Partners & Brokers