Highlights

[AIRASIA] QoQ Annualized Quarter Result on 2009-12-31 [#4]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 25-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     -19.62%    YoY -     201.95%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 3,711,649 3,608,014 3,482,420 3,178,854 3,046,393 3,090,254 3,188,524 10.65%
  QoQ % 2.87% 3.61% 9.55% 4.35% -1.42% -3.08% -
  Horiz. % 116.41% 113.16% 109.22% 99.70% 95.54% 96.92% 100.00%
PBT 947,646 800,786 1,024,728 622,288 531,384 524,558 496,472 53.81%
  QoQ % 18.34% -21.85% 64.67% 17.11% 1.30% 5.66% -
  Horiz. % 190.88% 161.30% 206.40% 125.34% 107.03% 105.66% 100.00%
Tax 52,789 45,296 -128,288 -116,021 98,478 160,094 316,128 -69.64%
  QoQ % 16.54% 135.31% -10.57% -217.81% -38.49% -49.36% -
  Horiz. % 16.70% 14.33% -40.58% -36.70% 31.15% 50.64% 100.00%
NP 1,000,436 846,082 896,440 506,267 629,862 684,652 812,600 14.86%
  QoQ % 18.24% -5.62% 77.07% -19.62% -8.00% -15.75% -
  Horiz. % 123.12% 104.12% 110.32% 62.30% 77.51% 84.25% 100.00%
NP to SH 1,000,436 846,082 896,440 506,267 629,862 684,652 812,600 14.86%
  QoQ % 18.24% -5.62% 77.07% -19.62% -8.00% -15.75% -
  Horiz. % 123.12% 104.12% 110.32% 62.30% 77.51% 84.25% 100.00%
Tax Rate -5.57 % -5.66 % 12.52 % 18.64 % -18.53 % -30.52 % -63.67 % -80.26%
  QoQ % 1.59% -145.21% -32.83% 200.59% 39.29% 52.07% -
  Horiz. % 8.75% 8.89% -19.66% -29.28% 29.10% 47.93% 100.00%
Total Cost 2,711,213 2,761,932 2,585,980 2,672,587 2,416,530 2,405,602 2,375,924 9.19%
  QoQ % -1.84% 6.80% -3.24% 10.60% 0.45% 1.25% -
  Horiz. % 114.11% 116.25% 108.84% 112.49% 101.71% 101.25% 100.00%
Net Worth 3,310,266 2,958,515 2,487,374 2,328,577 2,312,776 1,935,912 1,795,278 50.31%
  QoQ % 11.89% 18.94% 6.82% 0.68% 19.47% 7.83% -
  Horiz. % 184.39% 164.79% 138.55% 129.71% 128.83% 107.83% 100.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 3,310,266 2,958,515 2,487,374 2,328,577 2,312,776 1,935,912 1,795,278 50.31%
  QoQ % 11.89% 18.94% 6.82% 0.68% 19.47% 7.83% -
  Horiz. % 184.39% 164.79% 138.55% 129.71% 128.83% 107.83% 100.00%
NOSH 2,758,555 2,764,967 2,462,747 2,451,133 2,460,401 2,360,868 2,362,209 10.88%
  QoQ % -0.23% 12.27% 0.47% -0.38% 4.22% -0.06% -
  Horiz. % 116.78% 117.05% 104.26% 103.76% 104.16% 99.94% 100.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 26.95 % 23.45 % 25.74 % 15.93 % 20.68 % 22.16 % 25.49 % 3.78%
  QoQ % 14.93% -8.90% 61.58% -22.97% -6.68% -13.06% -
  Horiz. % 105.73% 92.00% 100.98% 62.50% 81.13% 86.94% 100.00%
ROE 30.22 % 28.60 % 36.04 % 21.74 % 27.23 % 35.37 % 45.26 % -23.59%
  QoQ % 5.66% -20.64% 65.78% -20.16% -23.01% -21.85% -
  Horiz. % 66.77% 63.19% 79.63% 48.03% 60.16% 78.15% 100.00%
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 134.55 130.49 141.40 129.69 123.82 130.89 134.98 -0.21%
  QoQ % 3.11% -7.72% 9.03% 4.74% -5.40% -3.03% -
  Horiz. % 99.68% 96.67% 104.76% 96.08% 91.73% 96.97% 100.00%
EPS 36.27 30.60 36.40 20.60 25.60 29.00 34.40 3.59%
  QoQ % 18.53% -15.93% 76.70% -19.53% -11.72% -15.70% -
  Horiz. % 105.44% 88.95% 105.81% 59.88% 74.42% 84.30% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.2000 1.0700 1.0100 0.9500 0.9400 0.8200 0.7600 35.56%
  QoQ % 12.15% 5.94% 6.32% 1.06% 14.63% 7.89% -
  Horiz. % 157.89% 140.79% 132.89% 125.00% 123.68% 107.89% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,341,974
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 111.06 107.96 104.20 95.12 91.16 92.47 95.41 10.65%
  QoQ % 2.87% 3.61% 9.55% 4.34% -1.42% -3.08% -
  Horiz. % 116.40% 113.15% 109.21% 99.70% 95.55% 96.92% 100.00%
EPS 29.94 25.32 26.82 15.15 18.85 20.49 24.31 14.88%
  QoQ % 18.25% -5.59% 77.03% -19.63% -8.00% -15.71% -
  Horiz. % 123.16% 104.15% 110.32% 62.32% 77.54% 84.29% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.9905 0.8853 0.7443 0.6968 0.6920 0.5793 0.5372 50.31%
  QoQ % 11.88% 18.94% 6.82% 0.69% 19.45% 7.84% -
  Horiz. % 184.38% 164.80% 138.55% 129.71% 128.82% 107.84% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 2.2500 1.2500 1.3900 1.3800 1.4000 1.1100 0.9400 -
P/RPS 1.67 0.96 0.98 1.06 1.13 0.85 0.70 78.45%
  QoQ % 73.96% -2.04% -7.55% -6.19% 32.94% 21.43% -
  Horiz. % 238.57% 137.14% 140.00% 151.43% 161.43% 121.43% 100.00%
P/EPS 6.20 4.08 3.82 6.68 5.47 3.83 2.73 72.69%
  QoQ % 51.96% 6.81% -42.81% 22.12% 42.82% 40.29% -
  Horiz. % 227.11% 149.45% 139.93% 244.69% 200.37% 140.29% 100.00%
EY 16.12 24.48 26.19 14.97 18.29 26.13 36.60 -42.08%
  QoQ % -34.15% -6.53% 74.95% -18.15% -30.00% -28.61% -
  Horiz. % 44.04% 66.89% 71.56% 40.90% 49.97% 71.39% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.87 1.17 1.38 1.45 1.49 1.35 1.24 31.47%
  QoQ % 59.83% -15.22% -4.83% -2.68% 10.37% 8.87% -
  Horiz. % 150.81% 94.35% 111.29% 116.94% 120.16% 108.87% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 18/08/10 31/05/10 25/02/10 20/11/09 12/08/09 28/05/09 -
Price 2.5500 1.6800 1.2200 1.4400 1.2800 1.4200 1.2500 -
P/RPS 1.90 1.29 0.86 1.11 1.03 1.08 0.93 60.94%
  QoQ % 47.29% 50.00% -22.52% 7.77% -4.63% 16.13% -
  Horiz. % 204.30% 138.71% 92.47% 119.35% 110.75% 116.13% 100.00%
P/EPS 7.03 5.49 3.35 6.97 5.00 4.90 3.63 55.31%
  QoQ % 28.05% 63.88% -51.94% 39.40% 2.04% 34.99% -
  Horiz. % 193.66% 151.24% 92.29% 192.01% 137.74% 134.99% 100.00%
EY 14.22 18.21 29.84 14.34 20.00 20.42 27.52 -35.58%
  QoQ % -21.91% -38.97% 108.09% -28.30% -2.06% -25.80% -
  Horiz. % 51.67% 66.17% 108.43% 52.11% 72.67% 74.20% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 2.12 1.57 1.21 1.52 1.36 1.73 1.64 18.65%
  QoQ % 35.03% 29.75% -20.39% 11.76% -21.39% 5.49% -
  Horiz. % 129.27% 95.73% 73.78% 92.68% 82.93% 105.49% 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.
 


 

299  359  495  758 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.0750.00 
 LAMBO 0.07+0.005 
 LAMBO-WB 0.010.00 
 IMPIANA 0.045+0.005 
 HSI-C5G 0.16-0.025 
 EKOVEST 0.835+0.005 
 VC 0.305+0.02 
 HSI-H6G 0.305+0.07 
 PWORTH 0.07+0.005 
 EKOVEST-WB 0.345+0.005 

TOP ARTICLES

1. UNDERLOOKED BENEFICIARY OF GOVT INFRA SPENDING (ECRL, BDR MSIA, etc) !!! Bursa Master
2. Dayang: Puzzle is Clearer - Koon Yew Yin Koon Yew Yin's Blog
3. Dayang, how will its share price move next week? kcchongnz kcchongnz blog
4. Is paying dividend important? Sslee blog
5. TCapital Group - 冷眼 - 30年投资经验总结的18条真谛 TCapital Group ( 冷眼慢慢投资 )
6. CIMB is a must short company in KLCI/aka short MYR CIMB is a must short company in KLCI/aka short MYR
7. Dr M can restore economy in two years, says Anwar save malaysia!!!
8. [转贴] [COCOALAND HOLDINGS BHD:自2019年4月1日开始以含饮料包装的形式对含糖饮料制造征收40仙/升的含糖税被视为影响集团饮料业务的另一项发展] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers