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.
 


 

426  261  559  762 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.13+0.03 
 FINTEC 0.080.00 
 ARMADA 0.545+0.015 
 TIGER 0.09+0.015 
 EKOVEST 0.815+0.035 
 SAPNRG 0.2950.00 
 DGB 0.165+0.005 
 TRIVE 0.010.00 
 HSI-H8F 0.29+0.04 
 KNM 0.41-0.015 

TOP ARTICLES

1. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
2. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
3. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
4. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
5. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
6. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
7. Rohas Tecnic - More to Come HLBank Research Highlights
8. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
Partners & Brokers