Highlights

[AIRASIA] QoQ 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 -     -73.96%    YoY -     116.79%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 979,710 933,402 870,605 894,059 739,668 747,996 797,131 14.72%
  QoQ % 4.96% 7.21% -2.62% 20.87% -1.11% -6.16% -
  Horiz. % 122.90% 117.10% 109.22% 112.16% 92.79% 93.84% 100.00%
PBT 310,342 144,210 256,182 223,750 136,260 138,161 124,118 84.12%
  QoQ % 115.20% -43.71% 14.49% 64.21% -1.38% 11.31% -
  Horiz. % 250.04% 116.19% 206.40% 180.27% 109.78% 111.31% 100.00%
Tax 16,944 54,720 -32,072 -189,879 -6,188 1,015 79,032 -64.15%
  QoQ % -69.04% 270.62% 83.11% -2,968.50% -709.66% -98.72% -
  Horiz. % 21.44% 69.24% -40.58% -240.26% -7.83% 1.28% 100.00%
NP 327,286 198,930 224,110 33,871 130,072 139,176 203,150 37.39%
  QoQ % 64.52% -11.24% 561.66% -73.96% -6.54% -31.49% -
  Horiz. % 161.11% 97.92% 110.32% 16.67% 64.03% 68.51% 100.00%
NP to SH 327,286 198,930 224,110 33,871 130,072 139,176 203,150 37.39%
  QoQ % 64.52% -11.24% 561.66% -73.96% -6.54% -31.49% -
  Horiz. % 161.11% 97.92% 110.32% 16.67% 64.03% 68.51% 100.00%
Tax Rate -5.46 % -37.94 % 12.52 % 84.86 % 4.54 % -0.73 % -63.67 % -80.52%
  QoQ % 85.61% -403.04% -85.25% 1,769.16% 721.92% 98.85% -
  Horiz. % 8.58% 59.59% -19.66% -133.28% -7.13% 1.15% 100.00%
Total Cost 652,424 734,472 646,495 860,188 609,596 608,820 593,981 6.45%
  QoQ % -11.17% 13.61% -24.84% 41.11% 0.13% 2.50% -
  Horiz. % 109.84% 123.65% 108.84% 144.82% 102.63% 102.50% 100.00%
Net Worth 3,300,363 2,956,321 2,487,374 2,349,166 2,306,937 1,934,310 1,795,278 50.01%
  QoQ % 11.64% 18.85% 5.88% 1.83% 19.26% 7.74% -
  Horiz. % 183.84% 164.67% 138.55% 130.85% 128.50% 107.74% 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 3,300,363 2,956,321 2,487,374 2,349,166 2,306,937 1,934,310 1,795,278 50.01%
  QoQ % 11.64% 18.85% 5.88% 1.83% 19.26% 7.74% -
  Horiz. % 183.84% 164.67% 138.55% 130.85% 128.50% 107.74% 100.00%
NOSH 2,750,302 2,762,916 2,462,747 2,472,806 2,454,188 2,358,915 2,362,209 10.66%
  QoQ % -0.46% 12.19% -0.41% 0.76% 4.04% -0.14% -
  Horiz. % 116.43% 116.96% 104.26% 104.68% 103.89% 99.86% 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 33.41 % 21.31 % 25.74 % 3.79 % 17.59 % 18.61 % 25.49 % 19.75%
  QoQ % 56.78% -17.21% 579.16% -78.45% -5.48% -26.99% -
  Horiz. % 131.07% 83.60% 100.98% 14.87% 69.01% 73.01% 100.00%
ROE 9.92 % 6.73 % 9.01 % 1.44 % 5.64 % 7.20 % 11.32 % -8.42%
  QoQ % 47.40% -25.31% 525.69% -74.47% -21.67% -36.40% -
  Horiz. % 87.63% 59.45% 79.59% 12.72% 49.82% 63.60% 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 35.62 33.78 35.35 36.16 30.14 31.71 33.75 3.66%
  QoQ % 5.45% -4.44% -2.24% 19.97% -4.95% -6.04% -
  Horiz. % 105.54% 100.09% 104.74% 107.14% 89.30% 93.96% 100.00%
EPS 11.90 7.20 9.10 1.40 5.30 5.90 8.60 24.15%
  QoQ % 65.28% -20.88% 550.00% -73.58% -10.17% -31.40% -
  Horiz. % 138.37% 83.72% 105.81% 16.28% 61.63% 68.60% 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 29.32 27.93 26.05 26.75 22.13 22.38 23.85 14.74%
  QoQ % 4.98% 7.22% -2.62% 20.88% -1.12% -6.16% -
  Horiz. % 122.94% 117.11% 109.22% 112.16% 92.79% 93.84% 100.00%
EPS 9.79 5.95 6.71 1.01 3.89 4.16 6.08 37.34%
  QoQ % 64.54% -11.33% 564.36% -74.04% -6.49% -31.58% -
  Horiz. % 161.02% 97.86% 110.36% 16.61% 63.98% 68.42% 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 0.9875 0.8846 0.7443 0.7029 0.6903 0.5788 0.5372 50.01%
  QoQ % 11.63% 18.85% 5.89% 1.83% 19.26% 7.74% -
  Horiz. % 183.82% 164.67% 138.55% 130.85% 128.50% 107.74% 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 6.32 3.70 3.93 3.82 4.65 3.50 2.79 72.40%
  QoQ % 70.81% -5.85% 2.88% -17.85% 32.86% 25.45% -
  Horiz. % 226.52% 132.62% 140.86% 136.92% 166.67% 125.45% 100.00%
P/EPS 18.91 17.36 15.27 100.75 26.42 18.81 10.93 44.07%
  QoQ % 8.93% 13.69% -84.84% 281.34% 40.46% 72.10% -
  Horiz. % 173.01% 158.83% 139.71% 921.77% 241.72% 172.10% 100.00%
EY 5.29 5.76 6.55 0.99 3.79 5.32 9.15 -30.58%
  QoQ % -8.16% -12.06% 561.62% -73.88% -28.76% -41.86% -
  Horiz. % 57.81% 62.95% 71.58% 10.82% 41.42% 58.14% 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 7.16 4.97 3.45 3.98 4.25 4.48 3.70 55.23%
  QoQ % 44.06% 44.06% -13.32% -6.35% -5.13% 21.08% -
  Horiz. % 193.51% 134.32% 93.24% 107.57% 114.86% 121.08% 100.00%
P/EPS 21.43 23.33 13.41 105.13 24.15 24.07 14.53 29.54%
  QoQ % -8.14% 73.97% -87.24% 335.32% 0.33% 65.66% -
  Horiz. % 147.49% 160.56% 92.29% 723.54% 166.21% 165.66% 100.00%
EY 4.67 4.29 7.46 0.95 4.14 4.15 6.88 -22.75%
  QoQ % 8.86% -42.49% 685.26% -77.05% -0.24% -39.68% -
  Horiz. % 67.88% 62.35% 108.43% 13.81% 60.17% 60.32% 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.
 


 

404  268  551  764 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.33-0.015 
 SAPNRG 0.290.00 
 MNC-PA 0.0350.00 
 PWORTH 0.055+0.01 
 YTLPOWR 0.735+0.005 
 KNM 0.41-0.005 
 VSOLAR 0.09+0.005 
 ECOWLD 0.665+0.02 
 GPACKET-WB 0.270.00 
 VELESTO 0.315+0.01 

TOP ARTICLES

1. GENM: A relook into Genting Malaysia from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
2. WHY SCOMI ENERGY (7045) CAN FOLLOW CARIMIN AND GO UP 400% FROM ITS LOWS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Beneficiary From National Fiberisation and Connectivity Plan ( NFCP ) : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
4. Loser HL analyst Chye Wen Fei rates Leong Hup buy, but cease coverage on Lay Hong. Herbert
5. LIIHEN 马来西亚家具行业的现状及发展 股天乐 成长投资
6. Jaks Resources - 1200MW power to fire up Soon ! DK66
7. [转贴] 明年不管你是做什麼行業的,都要看看這篇文章 Good Articles to Share
8. Who is Najib’s most-hated opponent in Pakatan? save malaysia!!!
Partners & Brokers