Highlights

[AIRASIA] QoQ Quarter Result on 2012-09-30 [#3]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 22-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     3.05%    YoY -     3.62%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 1,246,256 1,300,784 1,358,629 1,237,503 1,181,561 1,168,398 1,278,455 -1.69%
  QoQ % -4.19% -4.26% 9.79% 4.73% 1.13% -8.61% -
  Horiz. % 97.48% 101.75% 106.27% 96.80% 92.42% 91.39% 100.00%
PBT 112,609 131,840 312,954 259,103 175,276 212,406 324,454 -50.64%
  QoQ % -14.59% -57.87% 20.78% 47.83% -17.48% -34.53% -
  Horiz. % 34.71% 40.63% 96.46% 79.86% 54.02% 65.47% 100.00%
Tax -54,261 -27,047 -9,543 -101,293 -22,143 -39,969 -193,775 -57.23%
  QoQ % -100.62% -183.42% 90.58% -357.45% 44.60% 79.37% -
  Horiz. % 28.00% 13.96% 4.92% 52.27% 11.43% 20.63% 100.00%
NP 58,348 104,793 303,411 157,810 153,133 172,437 130,679 -41.61%
  QoQ % -44.32% -65.46% 92.26% 3.05% -11.19% 31.95% -
  Horiz. % 44.65% 80.19% 232.18% 120.76% 117.18% 131.95% 100.00%
NP to SH 58,348 104,793 303,411 157,810 153,133 172,437 130,679 -41.61%
  QoQ % -44.32% -65.46% 92.26% 3.05% -11.19% 31.95% -
  Horiz. % 44.65% 80.19% 232.18% 120.76% 117.18% 131.95% 100.00%
Tax Rate 48.19 % 20.52 % 3.05 % 39.09 % 12.63 % 18.82 % 59.72 % -13.34%
  QoQ % 134.84% 572.79% -92.20% 209.50% -32.89% -68.49% -
  Horiz. % 80.69% 34.36% 5.11% 65.46% 21.15% 31.51% 100.00%
Total Cost 1,187,908 1,195,991 1,055,218 1,079,693 1,028,428 995,961 1,147,776 2.32%
  QoQ % -0.68% 13.34% -2.27% 4.98% 3.26% -13.23% -
  Horiz. % 103.50% 104.20% 91.94% 94.07% 89.60% 86.77% 100.00%
Net Worth 4,584,485 4,495,068 2,782,928 5,426,449 2,778,751 4,338,712 2,768,612 40.01%
  QoQ % 1.99% 61.52% -48.72% 95.28% -35.95% 56.71% -
  Horiz. % 165.59% 162.36% 100.52% 196.00% 100.37% 156.71% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 500,927 - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Div Payout % - % - % 165.10 % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 4,584,485 4,495,068 2,782,928 5,426,449 2,778,751 4,338,712 2,768,612 40.01%
  QoQ % 1.99% 61.52% -48.72% 95.28% -35.95% 56.71% -
  Horiz. % 165.59% 162.36% 100.52% 196.00% 100.37% 156.71% 100.00%
NOSH 2,778,476 2,757,710 2,782,928 2,768,596 2,778,751 2,781,225 2,768,612 0.24%
  QoQ % 0.75% -0.91% 0.52% -0.37% -0.09% 0.46% -
  Horiz. % 100.36% 99.61% 100.52% 100.00% 100.37% 100.46% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 4.68 % 8.06 % 22.33 % 12.75 % 12.96 % 14.76 % 10.22 % -40.62%
  QoQ % -41.94% -63.91% 75.14% -1.62% -12.20% 44.42% -
  Horiz. % 45.79% 78.86% 218.49% 124.76% 126.81% 144.42% 100.00%
ROE 1.27 % 2.33 % 10.90 % 2.91 % 5.51 % 3.97 % 4.72 % -58.36%
  QoQ % -45.49% -78.62% 274.57% -47.19% 38.79% -15.89% -
  Horiz. % 26.91% 49.36% 230.93% 61.65% 116.74% 84.11% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 44.85 47.17 48.82 44.70 42.52 42.01 46.18 -1.93%
  QoQ % -4.92% -3.38% 9.22% 5.13% 1.21% -9.03% -
  Horiz. % 97.12% 102.14% 105.72% 96.80% 92.07% 90.97% 100.00%
EPS 2.10 3.80 10.90 5.70 5.50 6.20 4.70 -41.58%
  QoQ % -44.74% -65.14% 91.23% 3.64% -11.29% 31.91% -
  Horiz. % 44.68% 80.85% 231.91% 121.28% 117.02% 131.91% 100.00%
DPS 0.00 0.00 18.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 1.6500 1.6300 1.0000 1.9600 1.0000 1.5600 1.0000 39.68%
  QoQ % 1.23% 63.00% -48.98% 96.00% -35.90% 56.00% -
  Horiz. % 165.00% 163.00% 100.00% 196.00% 100.00% 156.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,341,974
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 37.29 38.92 40.65 37.03 35.36 34.96 38.25 -1.68%
  QoQ % -4.19% -4.26% 9.78% 4.72% 1.14% -8.60% -
  Horiz. % 97.49% 101.75% 106.27% 96.81% 92.44% 91.40% 100.00%
EPS 1.75 3.14 9.08 4.72 4.58 5.16 3.91 -41.52%
  QoQ % -44.27% -65.42% 92.37% 3.06% -11.24% 31.97% -
  Horiz. % 44.76% 80.31% 232.23% 120.72% 117.14% 131.97% 100.00%
DPS 0.00 0.00 14.99 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 1.3718 1.3450 0.8327 1.6237 0.8315 1.2982 0.8284 40.01%
  QoQ % 1.99% 61.52% -48.72% 95.27% -35.95% 56.71% -
  Horiz. % 165.60% 162.36% 100.52% 196.00% 100.37% 156.71% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 3.1900 2.8300 2.7400 3.0200 3.5700 3.4500 3.7700 -
P/RPS 7.11 6.00 5.61 6.76 8.40 8.21 8.16 -8.78%
  QoQ % 18.50% 6.95% -17.01% -19.52% 2.31% 0.61% -
  Horiz. % 87.13% 73.53% 68.75% 82.84% 102.94% 100.61% 100.00%
P/EPS 151.90 74.47 25.13 52.98 64.78 55.64 79.87 53.56%
  QoQ % 103.97% 196.34% -52.57% -18.22% 16.43% -30.34% -
  Horiz. % 190.18% 93.24% 31.46% 66.33% 81.11% 69.66% 100.00%
EY 0.66 1.34 3.98 1.89 1.54 1.80 1.25 -34.70%
  QoQ % -50.75% -66.33% 110.58% 22.73% -14.44% 44.00% -
  Horiz. % 52.80% 107.20% 318.40% 151.20% 123.20% 144.00% 100.00%
DY 0.00 0.00 6.57 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 1.93 1.74 2.74 1.54 3.57 2.21 3.77 -36.03%
  QoQ % 10.92% -36.50% 77.92% -56.86% 61.54% -41.38% -
  Horiz. % 51.19% 46.15% 72.68% 40.85% 94.69% 58.62% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 21/08/13 22/05/13 26/02/13 22/11/12 28/08/12 23/05/12 22/02/12 -
Price 2.9800 3.2400 2.6400 2.8500 3.5500 3.3900 3.6500 -
P/RPS 6.64 6.87 5.41 6.38 8.35 8.07 7.90 -10.95%
  QoQ % -3.35% 26.99% -15.20% -23.59% 3.47% 2.15% -
  Horiz. % 84.05% 86.96% 68.48% 80.76% 105.70% 102.15% 100.00%
P/EPS 141.90 85.26 24.21 50.00 64.42 54.68 77.33 49.94%
  QoQ % 66.43% 252.17% -51.58% -22.38% 17.81% -29.29% -
  Horiz. % 183.50% 110.25% 31.31% 64.66% 83.31% 70.71% 100.00%
EY 0.70 1.17 4.13 2.00 1.55 1.83 1.29 -33.50%
  QoQ % -40.17% -71.67% 106.50% 29.03% -15.30% 41.86% -
  Horiz. % 54.26% 90.70% 320.16% 155.04% 120.16% 141.86% 100.00%
DY 0.00 0.00 6.82 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 1.81 1.99 2.64 1.45 3.55 2.17 3.65 -37.38%
  QoQ % -9.05% -24.62% 82.07% -59.15% 63.59% -40.55% -
  Horiz. % 49.59% 54.52% 72.33% 39.73% 97.26% 59.45% 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.
 


 

486  308  554  568 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.27+0.07 
 EKOVEST 0.935+0.065 
 BARAKAH 0.105+0.01 
 EKOVEST-WB 0.445+0.075 
 SAPNRG 0.335+0.005 
 PWORTH 0.075+0.005 
 KNM 0.175+0.005 
 IMPIANA 0.05-0.005 
 IWCITY 1.19+0.01 
 VELESTO 0.32+0.005 
Partners & Brokers