Highlights

[AIRASIA] QoQ Cumulative 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 -     62.40%    YoY -     42.19%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 3,835,183 2,547,041 1,300,784 4,946,091 3,587,462 2,349,959 1,168,398 120.71%
  QoQ % 50.57% 95.81% -73.70% 37.87% 52.66% 101.13% -
  Horiz. % 328.24% 217.99% 111.33% 423.32% 307.04% 201.13% 100.00%
PBT 269,565 244,453 131,840 962,557 649,606 387,680 212,406 17.20%
  QoQ % 10.27% 85.42% -86.30% 48.18% 67.56% 82.52% -
  Horiz. % 126.91% 115.09% 62.07% 453.17% 305.83% 182.52% 100.00%
Tax -70,942 -81,312 -27,047 -172,949 -163,406 -62,113 -39,969 46.54%
  QoQ % 12.75% -200.63% 84.36% -5.84% -163.08% -55.40% -
  Horiz. % 177.49% 203.44% 67.67% 432.71% 408.83% 155.40% 100.00%
NP 198,623 163,141 104,793 789,608 486,200 325,567 172,437 9.87%
  QoQ % 21.75% 55.68% -86.73% 62.40% 49.34% 88.80% -
  Horiz. % 115.19% 94.61% 60.77% 457.91% 281.96% 188.80% 100.00%
NP to SH 198,623 163,141 104,793 789,608 486,200 325,567 172,437 9.87%
  QoQ % 21.75% 55.68% -86.73% 62.40% 49.34% 88.80% -
  Horiz. % 115.19% 94.61% 60.77% 457.91% 281.96% 188.80% 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 3,636,560 2,383,900 1,195,991 4,156,483 3,101,262 2,024,392 995,961 136.93%
  QoQ % 52.55% 99.32% -71.23% 34.03% 53.19% 103.26% -
  Horiz. % 365.13% 239.36% 120.08% 417.33% 311.38% 203.26% 100.00%
Net Worth 4,867,662 4,562,417 4,495,068 4,863,050 5,444,987 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 5,444,987 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 4.08 % 3.58 % 2.33 % 16.24 % 8.93 % 11.72 % 3.97 % 1.84%
  QoQ % 13.97% 53.65% -85.65% 81.86% -23.81% 195.21% -
  Horiz. % 102.77% 90.18% 58.69% 409.07% 224.94% 295.21% 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 137.09 92.11 47.17 177.99 129.14 84.56 42.01 119.85%
  QoQ % 48.83% 95.27% -73.50% 37.83% 52.72% 101.29% -
  Horiz. % 326.33% 219.26% 112.28% 423.68% 307.40% 201.29% 100.00%
EPS 7.10 5.90 3.80 28.40 17.50 11.70 6.20 9.45%
  QoQ % 20.34% 55.26% -86.62% 62.29% 49.57% 88.71% -
  Horiz. % 114.52% 95.16% 61.29% 458.06% 282.26% 188.71% 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 114.76 76.21 38.92 148.00 107.35 70.32 34.96 120.72%
  QoQ % 50.58% 95.81% -73.70% 37.87% 52.66% 101.14% -
  Horiz. % 328.26% 217.99% 111.33% 423.34% 307.07% 201.14% 100.00%
EPS 5.94 4.88 3.14 23.63 14.55 9.74 5.16 9.83%
  QoQ % 21.72% 55.41% -86.71% 62.41% 49.38% 88.76% -
  Horiz. % 115.12% 94.57% 60.85% 457.95% 281.98% 188.76% 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 1.87 3.46 6.00 1.54 2.34 4.22 8.21 -62.67%
  QoQ % -45.95% -42.33% 289.61% -34.19% -44.55% -48.60% -
  Horiz. % 22.78% 42.14% 73.08% 18.76% 28.50% 51.40% 100.00%
P/EPS 36.06 54.07 74.47 9.64 17.26 30.47 55.64 -25.09%
  QoQ % -33.31% -27.39% 672.51% -44.15% -43.35% -45.24% -
  Horiz. % 64.81% 97.18% 133.84% 17.33% 31.02% 54.76% 100.00%
EY 2.77 1.85 1.34 10.37 5.80 3.28 1.80 33.26%
  QoQ % 49.73% 38.06% -87.08% 78.79% 76.83% 82.22% -
  Horiz. % 153.89% 102.78% 74.44% 576.11% 322.22% 182.22% 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 1.83 3.24 6.87 1.48 2.21 4.20 8.07 -62.78%
  QoQ % -43.52% -52.84% 364.19% -33.03% -47.38% -47.96% -
  Horiz. % 22.68% 40.15% 85.13% 18.34% 27.39% 52.04% 100.00%
P/EPS 35.35 50.51 85.26 9.29 16.28 30.30 54.68 -25.21%
  QoQ % -30.01% -40.76% 817.76% -42.94% -46.27% -44.59% -
  Horiz. % 64.65% 92.37% 155.93% 16.99% 29.77% 55.41% 100.00%
EY 2.83 1.98 1.17 10.76 6.14 3.30 1.83 33.69%
  QoQ % 42.93% 69.23% -89.13% 75.24% 86.06% 80.33% -
  Horiz. % 154.64% 108.20% 63.93% 587.98% 335.52% 180.33% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

292  614  562  681 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.095+0.005 
 JAKS-OR 0.260.00 
 LCTITAN 2.13-0.27 
 SUPERMX-C1I 0.145-0.01 
 LUSTER 0.165-0.005 
 MAHSING 0.96-0.04 
 HWGB 0.78+0.065 
 DGSB 0.225+0.01 
 DATAPRP 0.195-0.025 
 KSTAR 0.43+0.06 

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!
PARTNERS & BROKERS