Highlights

[AIRASIA] QoQ Cumulative Quarter Result on 2012-03-31 [#1]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 23-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     -68.95%    YoY -     0.30%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 4,946,091 3,587,462 2,349,959 1,168,398 4,495,141 3,216,686 2,135,056 74.63%
  QoQ % 37.87% 52.66% 101.13% -74.01% 39.74% 50.66% -
  Horiz. % 231.66% 168.03% 110.07% 54.72% 210.54% 150.66% 100.00%
PBT 962,557 649,606 387,680 212,406 777,017 456,408 347,909 96.47%
  QoQ % 48.18% 67.56% 82.52% -72.66% 70.25% 31.19% -
  Horiz. % 276.67% 186.72% 111.43% 61.05% 223.34% 131.19% 100.00%
Tax -172,949 -163,406 -62,113 -39,969 -221,693 -27,918 -71,721 79.35%
  QoQ % -5.84% -163.08% -55.40% 81.97% -694.09% 61.07% -
  Horiz. % 241.14% 227.84% 86.60% 55.73% 309.10% 38.93% 100.00%
NP 789,608 486,200 325,567 172,437 555,324 428,490 276,188 100.80%
  QoQ % 62.40% 49.34% 88.80% -68.95% 29.60% 55.14% -
  Horiz. % 285.90% 176.04% 117.88% 62.43% 201.07% 155.14% 100.00%
NP to SH 789,608 486,200 325,567 172,437 555,324 428,490 276,188 100.80%
  QoQ % 62.40% 49.34% 88.80% -68.95% 29.60% 55.14% -
  Horiz. % 285.90% 176.04% 117.88% 62.43% 201.07% 155.14% 100.00%
Tax Rate 17.97 % 25.15 % 16.02 % 18.82 % 28.53 % 6.12 % 20.61 % -8.70%
  QoQ % -28.55% 56.99% -14.88% -34.03% 366.18% -70.31% -
  Horiz. % 87.19% 122.03% 77.73% 91.31% 138.43% 29.69% 100.00%
Total Cost 4,156,483 3,101,262 2,024,392 995,961 3,939,817 2,788,196 1,858,868 70.58%
  QoQ % 34.03% 53.19% 103.26% -74.72% 41.30% 49.99% -
  Horiz. % 223.60% 166.84% 108.90% 53.58% 211.95% 149.99% 100.00%
Net Worth 4,863,050 5,444,987 2,779,058 4,338,712 4,029,621 3,978,826 3,894,250 15.89%
  QoQ % -10.69% 95.93% -35.95% 7.67% 1.28% 2.17% -
  Horiz. % 124.88% 139.82% 71.36% 111.41% 103.48% 102.17% 100.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 500,199 - - - 138,952 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 359.98% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 63.35 % - % - % - % 25.02 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 253.20% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 4,863,050 5,444,987 2,779,058 4,338,712 4,029,621 3,978,826 3,894,250 15.89%
  QoQ % -10.69% 95.93% -35.95% 7.67% 1.28% 2.17% -
  Horiz. % 124.88% 139.82% 71.36% 111.41% 103.48% 102.17% 100.00%
NOSH 2,778,886 2,778,054 2,779,058 2,781,225 2,779,049 2,782,396 2,761,880 0.41%
  QoQ % 0.03% -0.04% -0.08% 0.08% -0.12% 0.74% -
  Horiz. % 100.62% 100.59% 100.62% 100.70% 100.62% 100.74% 100.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 15.96 % 13.55 % 13.85 % 14.76 % 12.35 % 13.32 % 12.94 % 14.94%
  QoQ % 17.79% -2.17% -6.17% 19.51% -7.28% 2.94% -
  Horiz. % 123.34% 104.71% 107.03% 114.06% 95.44% 102.94% 100.00%
ROE 16.24 % 8.93 % 11.72 % 3.97 % 13.78 % 10.77 % 7.09 % 73.33%
  QoQ % 81.86% -23.81% 195.21% -71.19% 27.95% 51.90% -
  Horiz. % 229.05% 125.95% 165.30% 55.99% 194.36% 151.90% 100.00%
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 177.99 129.14 84.56 42.01 161.75 115.61 77.30 73.93%
  QoQ % 37.83% 52.72% 101.29% -74.03% 39.91% 49.56% -
  Horiz. % 230.26% 167.06% 109.39% 54.35% 209.25% 149.56% 100.00%
EPS 28.40 17.50 11.70 6.20 20.00 15.40 10.00 99.91%
  QoQ % 62.29% 49.57% 88.71% -69.00% 29.87% 54.00% -
  Horiz. % 284.00% 175.00% 117.00% 62.00% 200.00% 154.00% 100.00%
DPS 18.00 0.00 0.00 0.00 5.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 360.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.7500 1.9600 1.0000 1.5600 1.4500 1.4300 1.4100 15.41%
  QoQ % -10.71% 96.00% -35.90% 7.59% 1.40% 1.42% -
  Horiz. % 124.11% 139.01% 70.92% 110.64% 102.84% 101.42% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,341,974
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 148.00 107.35 70.32 34.96 134.51 96.25 63.89 74.63%
  QoQ % 37.87% 52.66% 101.14% -74.01% 39.75% 50.65% -
  Horiz. % 231.65% 168.02% 110.06% 54.72% 210.53% 150.65% 100.00%
EPS 23.63 14.55 9.74 5.16 16.62 12.82 8.26 100.88%
  QoQ % 62.41% 49.38% 88.76% -68.95% 29.64% 55.21% -
  Horiz. % 286.08% 176.15% 117.92% 62.47% 201.21% 155.21% 100.00%
DPS 14.97 0.00 0.00 0.00 4.16 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 359.86% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.4551 1.6293 0.8316 1.2982 1.2058 1.1906 1.1653 15.88%
  QoQ % -10.69% 95.92% -35.94% 7.66% 1.28% 2.17% -
  Horiz. % 124.87% 139.82% 71.36% 111.40% 103.48% 102.17% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 2.7400 3.0200 3.5700 3.4500 3.7700 3.0300 3.5200 -
P/RPS 1.54 2.34 4.22 8.21 2.33 2.62 4.55 -51.27%
  QoQ % -34.19% -44.55% -48.60% 252.36% -11.07% -42.42% -
  Horiz. % 33.85% 51.43% 92.75% 180.44% 51.21% 57.58% 100.00%
P/EPS 9.64 17.26 30.47 55.64 18.87 19.68 35.20 -57.66%
  QoQ % -44.15% -43.35% -45.24% 194.86% -4.12% -44.09% -
  Horiz. % 27.39% 49.03% 86.56% 158.07% 53.61% 55.91% 100.00%
EY 10.37 5.80 3.28 1.80 5.30 5.08 2.84 136.19%
  QoQ % 78.79% 76.83% 82.22% -66.04% 4.33% 78.87% -
  Horiz. % 365.14% 204.23% 115.49% 63.38% 186.62% 178.87% 100.00%
DY 6.57 0.00 0.00 0.00 1.33 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 493.98% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.57 1.54 3.57 2.21 2.60 2.12 2.50 -26.56%
  QoQ % 1.95% -56.86% 61.54% -15.00% 22.64% -15.20% -
  Horiz. % 62.80% 61.60% 142.80% 88.40% 104.00% 84.80% 100.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 22/11/12 28/08/12 23/05/12 22/02/12 22/11/11 23/08/11 -
Price 2.6400 2.8500 3.5500 3.3900 3.6500 3.6700 3.6200 -
P/RPS 1.48 2.21 4.20 8.07 2.26 3.17 4.68 -53.42%
  QoQ % -33.03% -47.38% -47.96% 257.08% -28.71% -32.26% -
  Horiz. % 31.62% 47.22% 89.74% 172.44% 48.29% 67.74% 100.00%
P/EPS 9.29 16.28 30.30 54.68 18.27 23.83 36.20 -59.45%
  QoQ % -42.94% -46.27% -44.59% 199.29% -23.33% -34.17% -
  Horiz. % 25.66% 44.97% 83.70% 151.05% 50.47% 65.83% 100.00%
EY 10.76 6.14 3.30 1.83 5.47 4.20 2.76 146.69%
  QoQ % 75.24% 86.06% 80.33% -66.54% 30.24% 52.17% -
  Horiz. % 389.86% 222.46% 119.57% 66.30% 198.19% 152.17% 100.00%
DY 6.82 0.00 0.00 0.00 1.37 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 497.81% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.51 1.45 3.55 2.17 2.52 2.57 2.57 -29.74%
  QoQ % 4.14% -59.15% 63.59% -13.89% -1.95% 0.00% -
  Horiz. % 58.75% 56.42% 138.13% 84.44% 98.05% 100.00% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

559  433  624  487 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HPPHB 0.71+0.14 
 MTOUCHE 0.0650.00 
 WIDAD 0.66-0.005 
 ANZO 0.105+0.025 
 DGB 0.125-0.05 
 VIZIONE 0.275-0.03 
 KSTAR 0.32+0.065 
 KTG 0.25-0.015 
 AT 0.1750.00 
 PNEPCB 0.33-0.01 

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