Highlights

[AIRASIA] QoQ Annualized Quarter Result on 2012-12-31 [#4]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 26-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     21.80%    YoY -     42.19%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 5,113,577 5,094,082 5,203,136 4,946,091 4,783,282 4,699,918 4,673,592 6.18%
  QoQ % 0.38% -2.10% 5.20% 3.40% 1.77% 0.56% -
  Horiz. % 109.41% 109.00% 111.33% 105.83% 102.35% 100.56% 100.00%
PBT 359,420 488,906 527,360 962,557 866,141 775,360 849,624 -43.62%
  QoQ % -26.48% -7.29% -45.21% 11.13% 11.71% -8.74% -
  Horiz. % 42.30% 57.54% 62.07% 113.29% 101.94% 91.26% 100.00%
Tax -94,589 -162,624 -108,188 -172,949 -217,874 -124,226 -159,876 -29.50%
  QoQ % 41.84% -50.32% 37.45% 20.62% -75.39% 22.30% -
  Horiz. % 59.16% 101.72% 67.67% 108.18% 136.28% 77.70% 100.00%
NP 264,830 326,282 419,172 789,608 648,266 651,134 689,748 -47.14%
  QoQ % -18.83% -22.16% -46.91% 21.80% -0.44% -5.60% -
  Horiz. % 38.40% 47.30% 60.77% 114.48% 93.99% 94.40% 100.00%
NP to SH 264,830 326,282 419,172 789,608 648,266 651,134 689,748 -47.14%
  QoQ % -18.83% -22.16% -46.91% 21.80% -0.44% -5.60% -
  Horiz. % 38.40% 47.30% 60.77% 114.48% 93.99% 94.40% 100.00%
Tax Rate 26.32 % 33.26 % 20.52 % 17.97 % 25.15 % 16.02 % 18.82 % 25.03%
  QoQ % -20.87% 62.09% 14.19% -28.55% 56.99% -14.88% -
  Horiz. % 139.85% 176.73% 109.03% 95.48% 133.63% 85.12% 100.00%
Total Cost 4,848,746 4,767,800 4,783,964 4,156,483 4,135,016 4,048,784 3,983,844 13.98%
  QoQ % 1.70% -0.34% 15.10% 0.52% 2.13% 1.63% -
  Horiz. % 121.71% 119.68% 120.08% 104.33% 103.79% 101.63% 100.00%
Net Worth 4,867,662 4,562,417 4,495,068 4,863,050 5,444,986 2,779,058 4,338,712 7.96%
  QoQ % 6.69% 1.50% -7.57% -10.69% 95.93% -35.95% -
  Horiz. % 112.19% 105.16% 103.60% 112.09% 125.50% 64.05% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 500,199 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 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% 100.00% - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 4,867,662 4,562,417 4,495,068 4,863,050 5,444,986 2,779,058 4,338,712 7.96%
  QoQ % 6.69% 1.50% -7.57% -10.69% 95.93% -35.95% -
  Horiz. % 112.19% 105.16% 103.60% 112.09% 125.50% 64.05% 100.00%
NOSH 2,797,507 2,765,101 2,757,710 2,778,886 2,778,054 2,779,058 2,781,225 0.39%
  QoQ % 1.17% 0.27% -0.76% 0.03% -0.04% -0.08% -
  Horiz. % 100.59% 99.42% 99.15% 99.92% 99.89% 99.92% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 5.18 % 6.41 % 8.06 % 15.96 % 13.55 % 13.85 % 14.76 % -50.21%
  QoQ % -19.19% -20.47% -49.50% 17.79% -2.17% -6.17% -
  Horiz. % 35.09% 43.43% 54.61% 108.13% 91.80% 93.83% 100.00%
ROE 5.44 % 7.15 % 9.33 % 16.24 % 11.91 % 23.43 % 15.90 % -51.05%
  QoQ % -23.92% -23.37% -42.55% 36.36% -49.17% 47.36% -
  Horiz. % 34.21% 44.97% 58.68% 102.14% 74.91% 147.36% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 182.79 184.23 188.68 177.99 172.18 169.12 168.04 5.76%
  QoQ % -0.78% -2.36% 6.01% 3.37% 1.81% 0.64% -
  Horiz. % 108.78% 109.63% 112.28% 105.92% 102.46% 100.64% 100.00%
EPS 9.47 11.80 15.20 28.40 23.33 23.40 24.80 -47.34%
  QoQ % -19.75% -22.37% -46.48% 21.73% -0.30% -5.65% -
  Horiz. % 38.19% 47.58% 61.29% 114.52% 94.07% 94.35% 100.00%
DPS 0.00 0.00 0.00 18.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.7400 1.6500 1.6300 1.7500 1.9600 1.0000 1.5600 7.54%
  QoQ % 5.45% 1.23% -6.86% -10.71% 96.00% -35.90% -
  Horiz. % 111.54% 105.77% 104.49% 112.18% 125.64% 64.10% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,341,974
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 153.01 152.43 155.69 148.00 143.13 140.63 139.85 6.17%
  QoQ % 0.38% -2.09% 5.20% 3.40% 1.78% 0.56% -
  Horiz. % 109.41% 109.00% 111.33% 105.83% 102.35% 100.56% 100.00%
EPS 7.92 9.76 12.54 23.63 19.40 19.48 20.64 -47.16%
  QoQ % -18.85% -22.17% -46.93% 21.80% -0.41% -5.62% -
  Horiz. % 38.37% 47.29% 60.76% 114.49% 93.99% 94.38% 100.00%
DPS 0.00 0.00 0.00 14.97 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.4565 1.3652 1.3450 1.4551 1.6293 0.8316 1.2982 7.96%
  QoQ % 6.69% 1.50% -7.57% -10.69% 95.92% -35.94% -
  Horiz. % 112.19% 105.16% 103.60% 112.09% 125.50% 64.06% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.5600 3.1900 2.8300 2.7400 3.0200 3.5700 3.4500 -
P/RPS 1.40 1.73 1.50 1.54 1.75 2.11 2.05 -22.43%
  QoQ % -19.08% 15.33% -2.60% -12.00% -17.06% 2.93% -
  Horiz. % 68.29% 84.39% 73.17% 75.12% 85.37% 102.93% 100.00%
P/EPS 27.04 27.03 18.62 9.64 12.94 15.24 13.91 55.70%
  QoQ % 0.04% 45.17% 93.15% -25.50% -15.09% 9.56% -
  Horiz. % 194.39% 194.32% 133.86% 69.30% 93.03% 109.56% 100.00%
EY 3.70 3.70 5.37 10.37 7.73 6.56 7.19 -35.76%
  QoQ % 0.00% -31.10% -48.22% 34.15% 17.84% -8.76% -
  Horiz. % 51.46% 51.46% 74.69% 144.23% 107.51% 91.24% 100.00%
DY 0.00 0.00 0.00 6.57 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 1.47 1.93 1.74 1.57 1.54 3.57 2.21 -23.78%
  QoQ % -23.83% 10.92% 10.83% 1.95% -56.86% 61.54% -
  Horiz. % 66.52% 87.33% 78.73% 71.04% 69.68% 161.54% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 20/11/13 21/08/13 22/05/13 26/02/13 22/11/12 28/08/12 23/05/12 -
Price 2.5100 2.9800 3.2400 2.6400 2.8500 3.5500 3.3900 -
P/RPS 1.37 1.62 1.72 1.48 1.66 2.10 2.02 -22.79%
  QoQ % -15.43% -5.81% 16.22% -10.84% -20.95% 3.96% -
  Horiz. % 67.82% 80.20% 85.15% 73.27% 82.18% 103.96% 100.00%
P/EPS 26.51 25.25 21.32 9.29 12.21 15.15 13.67 55.45%
  QoQ % 4.99% 18.43% 129.49% -23.91% -19.41% 10.83% -
  Horiz. % 193.93% 184.71% 155.96% 67.96% 89.32% 110.83% 100.00%
EY 3.77 3.96 4.69 10.76 8.19 6.60 7.32 -35.72%
  QoQ % -4.80% -15.57% -56.41% 31.38% 24.09% -9.84% -
  Horiz. % 51.50% 54.10% 64.07% 146.99% 111.89% 90.16% 100.00%
DY 0.00 0.00 0.00 6.82 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 1.44 1.81 1.99 1.51 1.45 3.55 2.17 -23.90%
  QoQ % -20.44% -9.05% 31.79% 4.14% -59.15% 63.59% -
  Horiz. % 66.36% 83.41% 91.71% 69.59% 66.82% 163.59% 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.
 


 

251  223  491  1300 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.01-0.01 
 HSI-C7K 0.265+0.01 
 HSI-H8F 0.215-0.03 
 WCEHB 0.325+0.02 
 TDM 0.32+0.01 
 AT 0.050.00 
 DGB 0.1450.00 
 FGV 1.46+0.04 
 KNM-WB 0.04-0.005 
 TIGER 0.10-0.01 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers