Highlights

[AIRASIA] QoQ Quarter Result on 2010-12-31 [#4]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 24-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     -3.28%    YoY -     834.58%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 1,081,630 1,081,773 1,053,283 1,186,467 979,710 933,402 870,605 15.55%
  QoQ % -0.01% 2.70% -11.23% 21.10% 4.96% 7.21% -
  Horiz. % 124.24% 124.26% 120.98% 136.28% 112.53% 107.21% 100.00%
PBT 108,496 145,033 202,874 390,221 310,342 144,210 256,182 -43.58%
  QoQ % -25.19% -28.51% -48.01% 25.74% 115.20% -43.71% -
  Horiz. % 42.35% 56.61% 79.19% 152.32% 121.14% 56.29% 100.00%
Tax 43,803 -40,776 -30,946 -73,670 16,944 54,720 -32,072 -
  QoQ % 207.42% -31.77% 57.99% -534.79% -69.04% 270.62% -
  Horiz. % -136.58% 127.14% 96.49% 229.70% -52.83% -170.62% 100.00%
NP 152,299 104,257 171,928 316,551 327,286 198,930 224,110 -22.69%
  QoQ % 46.08% -39.36% -45.69% -3.28% 64.52% -11.24% -
  Horiz. % 67.96% 46.52% 76.72% 141.25% 146.04% 88.76% 100.00%
NP to SH 152,299 104,257 171,928 316,551 327,286 198,930 224,110 -22.69%
  QoQ % 46.08% -39.36% -45.69% -3.28% 64.52% -11.24% -
  Horiz. % 67.96% 46.52% 76.72% 141.25% 146.04% 88.76% 100.00%
Tax Rate -40.37 % 28.11 % 15.25 % 18.88 % -5.46 % -37.94 % 12.52 % -
  QoQ % -243.61% 84.33% -19.23% 445.79% 85.61% -403.04% -
  Horiz. % -322.44% 224.52% 121.81% 150.80% -43.61% -303.04% 100.00%
Total Cost 929,331 977,516 881,355 869,916 652,424 734,472 646,495 27.34%
  QoQ % -4.93% 10.91% 1.31% 33.34% -11.17% 13.61% -
  Horiz. % 143.75% 151.20% 136.33% 134.56% 100.92% 113.61% 100.00%
Net Worth 3,959,773 3,868,520 3,826,784 3,605,928 3,300,363 2,956,321 2,487,374 36.30%
  QoQ % 2.36% 1.09% 6.12% 9.26% 11.64% 18.85% -
  Horiz. % 159.19% 155.53% 153.85% 144.97% 132.68% 118.85% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 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
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 3,959,773 3,868,520 3,826,784 3,605,928 3,300,363 2,956,321 2,487,374 36.30%
  QoQ % 2.36% 1.09% 6.12% 9.26% 11.64% 18.85% -
  Horiz. % 159.19% 155.53% 153.85% 144.97% 132.68% 118.85% 100.00%
NOSH 2,769,072 2,743,631 2,773,032 2,752,617 2,750,302 2,762,916 2,462,747 8.12%
  QoQ % 0.93% -1.06% 0.74% 0.08% -0.46% 12.19% -
  Horiz. % 112.44% 111.41% 112.60% 111.77% 111.68% 112.19% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 14.08 % 9.64 % 16.32 % 26.68 % 33.41 % 21.31 % 25.74 % -33.09%
  QoQ % 46.06% -40.93% -38.83% -20.14% 56.78% -17.21% -
  Horiz. % 54.70% 37.45% 63.40% 103.65% 129.80% 82.79% 100.00%
ROE 3.85 % 2.70 % 4.49 % 8.78 % 9.92 % 6.73 % 9.01 % -43.24%
  QoQ % 42.59% -39.87% -48.86% -11.49% 47.40% -25.31% -
  Horiz. % 42.73% 29.97% 49.83% 97.45% 110.10% 74.69% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 39.06 39.43 37.98 43.10 35.62 33.78 35.35 6.87%
  QoQ % -0.94% 3.82% -11.88% 21.00% 5.45% -4.44% -
  Horiz. % 110.50% 111.54% 107.44% 121.92% 100.76% 95.56% 100.00%
EPS 5.50 3.80 6.20 11.50 11.90 7.20 9.10 -28.49%
  QoQ % 44.74% -38.71% -46.09% -3.36% 65.28% -20.88% -
  Horiz. % 60.44% 41.76% 68.13% 126.37% 130.77% 79.12% 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 1.4300 1.4100 1.3800 1.3100 1.2000 1.0700 1.0100 26.06%
  QoQ % 1.42% 2.17% 5.34% 9.17% 12.15% 5.94% -
  Horiz. % 141.58% 139.60% 136.63% 129.70% 118.81% 105.94% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,341,974
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 32.37 32.37 31.52 35.50 29.32 27.93 26.05 15.57%
  QoQ % 0.00% 2.70% -11.21% 21.08% 4.98% 7.22% -
  Horiz. % 124.26% 124.26% 121.00% 136.28% 112.55% 107.22% 100.00%
EPS 4.56 3.12 5.14 9.47 9.79 5.95 6.71 -22.69%
  QoQ % 46.15% -39.30% -45.72% -3.27% 64.54% -11.33% -
  Horiz. % 67.96% 46.50% 76.60% 141.13% 145.90% 88.67% 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 1.1849 1.1576 1.1451 1.0790 0.9875 0.8846 0.7443 36.30%
  QoQ % 2.36% 1.09% 6.13% 9.27% 11.63% 18.85% -
  Horiz. % 159.20% 155.53% 153.85% 144.97% 132.67% 118.85% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 3.0300 3.5200 2.6900 2.5300 2.2500 1.2500 1.3900 -
P/RPS 7.76 8.93 7.08 5.87 6.32 3.70 3.93 57.33%
  QoQ % -13.10% 26.13% 20.61% -7.12% 70.81% -5.85% -
  Horiz. % 197.46% 227.23% 180.15% 149.36% 160.81% 94.15% 100.00%
P/EPS 55.09 92.63 43.39 22.00 18.91 17.36 15.27 135.04%
  QoQ % -40.53% 113.48% 97.23% 16.34% 8.93% 13.69% -
  Horiz. % 360.77% 606.61% 284.15% 144.07% 123.84% 113.69% 100.00%
EY 1.82 1.08 2.30 4.55 5.29 5.76 6.55 -57.39%
  QoQ % 68.52% -53.04% -49.45% -13.99% -8.16% -12.06% -
  Horiz. % 27.79% 16.49% 35.11% 69.47% 80.76% 87.94% 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 2.50 1.95 1.93 1.87 1.17 1.38 33.10%
  QoQ % -15.20% 28.21% 1.04% 3.21% 59.83% -15.22% -
  Horiz. % 153.62% 181.16% 141.30% 139.86% 135.51% 84.78% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 22/11/11 23/08/11 24/05/11 24/02/11 25/11/10 18/08/10 31/05/10 -
Price 3.6700 3.6200 3.0600 2.3500 2.5500 1.6800 1.2200 -
P/RPS 9.40 9.18 8.06 5.45 7.16 4.97 3.45 94.96%
  QoQ % 2.40% 13.90% 47.89% -23.88% 44.06% 44.06% -
  Horiz. % 272.46% 266.09% 233.62% 157.97% 207.54% 144.06% 100.00%
P/EPS 66.73 95.26 49.35 20.43 21.43 23.33 13.41 191.19%
  QoQ % -29.95% 93.03% 141.56% -4.67% -8.14% 73.97% -
  Horiz. % 497.61% 710.37% 368.01% 152.35% 159.81% 173.97% 100.00%
EY 1.50 1.05 2.03 4.89 4.67 4.29 7.46 -65.64%
  QoQ % 42.86% -48.28% -58.49% 4.71% 8.86% -42.49% -
  Horiz. % 20.11% 14.08% 27.21% 65.55% 62.60% 57.51% 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 2.57 2.57 2.22 1.79 2.12 1.57 1.21 65.16%
  QoQ % 0.00% 15.77% 24.02% -15.57% 35.03% 29.75% -
  Horiz. % 212.40% 212.40% 183.47% 147.93% 175.21% 129.75% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

497  407  524  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.175+0.005 
 KANGER 0.22-0.015 
 MUIIND 0.115-0.005 
 MTOUCHE 0.06-0.005 
 PHB 0.03+0.005 
 SAPNRG 0.105-0.005 
 CAREPLS 3.18+0.03 
 HLT 1.66-0.01 
 PARLO 0.40-0.15 
 PASUKGB 0.0750.00 

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!

TOP ARTICLES

1. Top Glove Investment: Is the EPF trading or investing?- A Misconception Van Gogh of Financial
2. EPF stake buoys Top Glove's rise as Covid-19 cases climb gloveharicut
3. 'THE GREATER FOOL THEORY By Dr Neoh Soon Kean (Excerpts from STOCK MARKET INVESTMENT), Calvin Tan comments THE INVESTMENT APPROACH OF CALVIN TAN
4. LCTITAN - ALL-TIME HIGH SALES VOLUME AT ELEVATED ASPS, AND... Jom & Terry
5. TOPGLOV (7113) - Top Glove spent RM 564,639,998.73 in September for Share Buyback !!! Good or Bad? Bursa Malaysia Free Trading Education
6. 热门股:速柏玛 上挑RM8.99 南洋行家论股
7. (CHOIVO CAPITAL) LCTITAN (5284) - Rising ASP's, Falling Costs, Butadiene (Glove Proxy), Hurricane, Selling For Cash (A Summary) Choivo Capital
8. TOPGLOVE: Europe is facing a double-dip recession as coronavirus second wave arrives Van Gogh of Financial
PARTNERS & BROKERS