Highlights

[AIRASIA] QoQ Cumulative 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 -     7.17%    YoY -     201.95%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 2,783,737 1,804,007 870,605 3,178,854 2,284,795 1,545,127 797,131 130.00%
  QoQ % 54.31% 107.21% -72.61% 39.13% 47.87% 93.84% -
  Horiz. % 349.22% 226.31% 109.22% 398.79% 286.63% 193.84% 100.00%
PBT 710,735 400,393 256,182 622,288 398,538 262,279 124,118 219.73%
  QoQ % 77.51% 56.29% -58.83% 56.14% 51.95% 111.31% -
  Horiz. % 572.63% 322.59% 206.40% 501.37% 321.10% 211.31% 100.00%
Tax 39,592 22,648 -32,072 -116,021 73,859 80,047 79,032 -36.90%
  QoQ % 74.81% 170.62% 72.36% -257.08% -7.73% 1.28% -
  Horiz. % 50.10% 28.66% -40.58% -146.80% 93.45% 101.28% 100.00%
NP 750,327 423,041 224,110 506,267 472,397 342,326 203,150 138.75%
  QoQ % 77.37% 88.76% -55.73% 7.17% 38.00% 68.51% -
  Horiz. % 369.35% 208.24% 110.32% 249.21% 232.54% 168.51% 100.00%
NP to SH 750,327 423,041 224,110 506,267 472,397 342,326 203,150 138.75%
  QoQ % 77.37% 88.76% -55.73% 7.17% 38.00% 68.51% -
  Horiz. % 369.35% 208.24% 110.32% 249.21% 232.54% 168.51% 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 2,033,410 1,380,966 646,495 2,672,587 1,812,398 1,202,801 593,981 126.97%
  QoQ % 47.25% 113.61% -75.81% 47.46% 50.68% 102.50% -
  Horiz. % 342.34% 232.49% 108.84% 449.94% 305.13% 202.50% 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 2,460,400 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 22.67 % 14.30 % 9.01 % 21.74 % 20.43 % 17.68 % 11.32 % 58.81%
  QoQ % 58.53% 58.71% -58.56% 6.41% 15.55% 56.18% -
  Horiz. % 200.27% 126.33% 79.59% 192.05% 180.48% 156.18% 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 100.91 65.25 35.35 129.69 92.86 65.45 33.75 107.40%
  QoQ % 54.65% 84.58% -72.74% 39.66% 41.88% 93.93% -
  Horiz. % 298.99% 193.33% 104.74% 384.27% 275.14% 193.93% 100.00%
EPS 27.20 15.30 9.10 20.60 19.20 14.50 8.60 115.32%
  QoQ % 77.78% 68.13% -55.83% 7.29% 32.41% 68.60% -
  Horiz. % 316.28% 177.91% 105.81% 239.53% 223.26% 168.60% 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 83.30 53.98 26.05 95.12 68.37 46.23 23.85 130.02%
  QoQ % 54.32% 107.22% -72.61% 39.13% 47.89% 93.84% -
  Horiz. % 349.27% 226.33% 109.22% 398.83% 286.67% 193.84% 100.00%
EPS 22.45 12.66 6.71 15.15 14.14 10.24 6.08 138.71%
  QoQ % 77.33% 88.67% -55.71% 7.14% 38.09% 68.42% -
  Horiz. % 369.24% 208.22% 110.36% 249.18% 232.57% 168.42% 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 2.23 1.92 3.93 1.06 1.51 1.70 2.79 -13.86%
  QoQ % 16.15% -51.15% 270.75% -29.80% -11.18% -39.07% -
  Horiz. % 79.93% 68.82% 140.86% 37.99% 54.12% 60.93% 100.00%
P/EPS 8.27 8.17 15.27 6.68 7.29 7.66 10.93 -16.95%
  QoQ % 1.22% -46.50% 128.59% -8.37% -4.83% -29.92% -
  Horiz. % 75.66% 74.75% 139.71% 61.12% 66.70% 70.08% 100.00%
EY 12.09 12.24 6.55 14.97 13.71 13.06 9.15 20.39%
  QoQ % -1.23% 86.87% -56.25% 9.19% 4.98% 42.73% -
  Horiz. % 132.13% 133.77% 71.58% 163.61% 149.84% 142.73% 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 2.53 2.57 3.45 1.11 1.38 2.17 3.70 -22.37%
  QoQ % -1.56% -25.51% 210.81% -19.57% -36.41% -41.35% -
  Horiz. % 68.38% 69.46% 93.24% 30.00% 37.30% 58.65% 100.00%
P/EPS 9.37 10.98 13.41 6.97 6.67 9.79 14.53 -25.34%
  QoQ % -14.66% -18.12% 92.40% 4.50% -31.87% -32.62% -
  Horiz. % 64.49% 75.57% 92.29% 47.97% 45.91% 67.38% 100.00%
EY 10.67 9.11 7.46 14.34 15.00 10.21 6.88 33.95%
  QoQ % 17.12% 22.12% -47.98% -4.40% 46.91% 48.40% -
  Horiz. % 155.09% 132.41% 108.43% 208.43% 218.02% 148.40% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

243  688  519  996 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LUSTER 0.195-0.03 
 AT 0.090.00 
 MAHSING 1.14-0.04 
 PHB 0.0250.00 
 IMPIANA 0.095+0.015 
 DGSB 0.215+0.02 
 VC 0.05-0.01 
 LUSTER-WA 0.11-0.015 
 SUPERMX-C1I 0.155-0.005 
 DNEX 0.21-0.025 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Greatec: do not buy it - Koon Yew Yin Koon Yew Yin's Blog
2. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
3. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
4. SUPERMAX - BEYOND GLOVES !!! freetospeak
5. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
6. LET'S GET ROLLING THIS GLOVES TO NEXT LEVEL!!! Follow Kim's Stockwatch!
7. SUPERMAX OBM - The George Soros bet AGAIN? (REVISIT) freetospeak
8. Music still loud at the GLOVES party gloveharicut
PARTNERS & BROKERS