Highlights

[AIRASIA] QoQ Annualized Quarter Result on 2009-03-31 [#1]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 28-May-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Mar-2009  [#1]
Profit Trend QoQ -     263.64%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 3,178,854 3,046,393 3,090,254 3,188,524 2,851,786 2,579,025 2,287,078 24.47%
  QoQ % 4.35% -1.42% -3.08% 11.81% 10.58% 12.77% -
  Horiz. % 138.99% 133.20% 135.12% 139.41% 124.69% 112.77% 100.00%
PBT 622,288 531,384 524,558 496,472 -869,198 -588,073 126,546 188.34%
  QoQ % 17.11% 1.30% 5.66% 157.12% -47.80% -564.71% -
  Horiz. % 491.75% 419.91% 414.52% 392.33% -686.86% -464.71% 100.00%
Tax -116,021 98,478 160,094 316,128 372,635 194,962 214,842 -
  QoQ % -217.81% -38.49% -49.36% -15.16% 91.13% -9.25% -
  Horiz. % -54.00% 45.84% 74.52% 147.14% 173.45% 90.75% 100.00%
NP 506,267 629,862 684,652 812,600 -496,563 -393,110 341,388 29.95%
  QoQ % -19.62% -8.00% -15.75% 263.64% -26.32% -215.15% -
  Horiz. % 148.30% 184.50% 200.55% 238.03% -145.45% -115.15% 100.00%
NP to SH 506,267 629,862 684,652 812,600 -496,563 -393,110 341,388 29.95%
  QoQ % -19.62% -8.00% -15.75% 263.64% -26.32% -215.15% -
  Horiz. % 148.30% 184.50% 200.55% 238.03% -145.45% -115.15% 100.00%
Tax Rate 18.64 % -18.53 % -30.52 % -63.67 % - % - % -169.77 % -
  QoQ % 200.59% 39.29% 52.07% 0.00% 0.00% 0.00% -
  Horiz. % -10.98% 10.91% 17.98% 37.50% 0.00% 0.00% 100.00%
Total Cost 2,672,587 2,416,530 2,405,602 2,375,924 3,348,349 2,972,135 1,945,690 23.50%
  QoQ % 10.60% 0.45% 1.25% -29.04% 12.66% 52.75% -
  Horiz. % 137.36% 124.20% 123.64% 122.11% 172.09% 152.75% 100.00%
Net Worth 2,328,577 2,312,776 1,935,912 1,795,278 1,603,912 1,792,590 2,275,920 1.53%
  QoQ % 0.68% 19.47% 7.83% 11.93% -10.53% -21.24% -
  Horiz. % 102.31% 101.62% 85.06% 78.88% 70.47% 78.76% 100.00%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 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
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 2,328,577 2,312,776 1,935,912 1,795,278 1,603,912 1,792,590 2,275,920 1.53%
  QoQ % 0.68% 19.47% 7.83% 11.93% -10.53% -21.24% -
  Horiz. % 102.31% 101.62% 85.06% 78.88% 70.47% 78.76% 100.00%
NOSH 2,451,133 2,460,401 2,360,868 2,362,209 2,358,695 2,358,672 2,370,750 2.24%
  QoQ % -0.38% 4.22% -0.06% 0.15% 0.00% -0.51% -
  Horiz. % 103.39% 103.78% 99.58% 99.64% 99.49% 99.49% 100.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 15.93 % 20.68 % 22.16 % 25.49 % -17.41 % -15.24 % 14.93 % 4.40%
  QoQ % -22.97% -6.68% -13.06% 246.41% -14.24% -202.08% -
  Horiz. % 106.70% 138.51% 148.43% 170.73% -116.61% -102.08% 100.00%
ROE 21.74 % 27.23 % 35.37 % 45.26 % -30.96 % -21.93 % 15.00 % 27.98%
  QoQ % -20.16% -23.01% -21.85% 246.19% -41.18% -246.20% -
  Horiz. % 144.93% 181.53% 235.80% 301.73% -206.40% -146.20% 100.00%
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 129.69 123.82 130.89 134.98 120.91 109.34 96.47 21.74%
  QoQ % 4.74% -5.40% -3.03% 11.64% 10.58% 13.34% -
  Horiz. % 134.44% 128.35% 135.68% 139.92% 125.33% 113.34% 100.00%
EPS 20.60 25.60 29.00 34.40 -20.90 -16.53 14.40 26.88%
  QoQ % -19.53% -11.72% -15.70% 264.59% -26.44% -214.79% -
  Horiz. % 143.06% 177.78% 201.39% 238.89% -145.14% -114.79% 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 0.9500 0.9400 0.8200 0.7600 0.6800 0.7600 0.9600 -0.69%
  QoQ % 1.06% 14.63% 7.89% 11.76% -10.53% -20.83% -
  Horiz. % 98.96% 97.92% 85.42% 79.17% 70.83% 79.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,341,974
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 95.12 91.16 92.47 95.41 85.33 77.17 68.43 24.48%
  QoQ % 4.34% -1.42% -3.08% 11.81% 10.57% 12.77% -
  Horiz. % 139.00% 133.22% 135.13% 139.43% 124.70% 112.77% 100.00%
EPS 15.15 18.85 20.49 24.31 -14.86 -11.76 10.22 29.92%
  QoQ % -19.63% -8.00% -15.71% 263.59% -26.36% -215.07% -
  Horiz. % 148.24% 184.44% 200.49% 237.87% -145.40% -115.07% 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 0.6968 0.6920 0.5793 0.5372 0.4799 0.5364 0.6810 1.54%
  QoQ % 0.69% 19.45% 7.84% 11.94% -10.53% -21.23% -
  Horiz. % 102.32% 101.62% 85.07% 78.88% 70.47% 78.77% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.3800 1.4000 1.1100 0.9400 0.8700 1.2400 0.8700 -
P/RPS 1.06 1.13 0.85 0.70 0.72 1.13 0.90 11.49%
  QoQ % -6.19% 32.94% 21.43% -2.78% -36.28% 25.56% -
  Horiz. % 117.78% 125.56% 94.44% 77.78% 80.00% 125.56% 100.00%
P/EPS 6.68 5.47 3.83 2.73 -4.13 -7.44 6.04 6.93%
  QoQ % 22.12% 42.82% 40.29% 166.10% 44.49% -223.18% -
  Horiz. % 110.60% 90.56% 63.41% 45.20% -68.38% -123.18% 100.00%
EY 14.97 18.29 26.13 36.60 -24.20 -13.44 16.55 -6.45%
  QoQ % -18.15% -30.00% -28.61% 251.24% -80.06% -181.21% -
  Horiz. % 90.45% 110.51% 157.89% 221.15% -146.22% -81.21% 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 1.45 1.49 1.35 1.24 1.28 1.63 0.91 36.31%
  QoQ % -2.68% 10.37% 8.87% -3.12% -21.47% 79.12% -
  Horiz. % 159.34% 163.74% 148.35% 136.26% 140.66% 179.12% 100.00%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 20/11/09 12/08/09 28/05/09 02/03/09 28/11/08 28/08/08 -
Price 1.4400 1.2800 1.4200 1.2500 0.9400 1.1100 1.1000 -
P/RPS 1.11 1.03 1.08 0.93 0.78 1.02 1.14 -1.76%
  QoQ % 7.77% -4.63% 16.13% 19.23% -23.53% -10.53% -
  Horiz. % 97.37% 90.35% 94.74% 81.58% 68.42% 89.47% 100.00%
P/EPS 6.97 5.00 4.90 3.63 -4.47 -6.66 7.64 -5.92%
  QoQ % 39.40% 2.04% 34.99% 181.21% 32.88% -187.17% -
  Horiz. % 91.23% 65.45% 64.14% 47.51% -58.51% -87.17% 100.00%
EY 14.34 20.00 20.42 27.52 -22.40 -15.01 13.09 6.25%
  QoQ % -28.30% -2.06% -25.80% 222.86% -49.23% -214.67% -
  Horiz. % 109.55% 152.79% 156.00% 210.24% -171.12% -114.67% 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 1.52 1.36 1.73 1.64 1.38 1.46 1.15 20.38%
  QoQ % 11.76% -21.39% 5.49% 18.84% -5.48% 26.96% -
  Horiz. % 132.17% 118.26% 150.43% 142.61% 120.00% 126.96% 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.
 


 

417  266  466  748 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.25-0.02 
 VC-PA 0.06+0.005 
 IMPIANA 0.035-0.005 
 LAMBO 0.06+0.005 
 HSI-C5J 0.255+0.01 
 HSI-C5H 0.28+0.01 
 SAPNRG 0.29-0.01 
 DAYANG 0.92+0.03 
 ARMADA 0.185+0.005 
 EKOVEST 0.77-0.005 

TOP ARTICLES

1. EXFLOUSIVE EARNINGS UNVEILED WITH MAGNANIMOUS GROWTH POTENTIAL !!! Bursa Master
2. PLEASE WAKE UP. MARKET IS CRASHING!! KLCI GOING DOWN TO 1300 - 1400 Undervalued Stocks
3. How a Malaysian Fresh Grad like You can have RM 100,000 Sitting in Your Account by Retirement How a Malaysian Fresh Grad like You can have RM 100,000 Sitting in Your Account by Retirement with M
4. .....China cannot do well when it has to take anti US stand.....but what choice is left to Xi? *****
5. Dayang Enterprise Holdings - Unexpected 1Q19 Losses Kenanga Research & Investment
6. [转贴] 43岁被裁员,年薪200万:这5件事,你越早明白越好! Good Articles to Share
7. 现在进入投资还是暂时退出? 特殊信托基金投资法
8. MFLOUR - 爆发的收益利润与巨大的增长潜力! MFLOUR - 爆发的收益利润与巨大的增长潜力!
Partners & Brokers