Highlights

[AIRASIA] QoQ Quarter Result on 2011-12-31 [#4]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 22-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     -14.20%    YoY -     -58.72%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 1,237,503 1,181,561 1,168,398 1,278,455 1,081,630 1,081,773 1,053,283 11.31%
  QoQ % 4.73% 1.13% -8.61% 18.20% -0.01% 2.70% -
  Horiz. % 117.49% 112.18% 110.93% 121.38% 102.69% 102.70% 100.00%
PBT 259,103 175,276 212,406 324,454 108,496 145,033 202,874 17.66%
  QoQ % 47.83% -17.48% -34.53% 199.05% -25.19% -28.51% -
  Horiz. % 127.72% 86.40% 104.70% 159.93% 53.48% 71.49% 100.00%
Tax -101,293 -22,143 -39,969 -193,775 43,803 -40,776 -30,946 119.98%
  QoQ % -357.45% 44.60% 79.37% -542.38% 207.42% -31.77% -
  Horiz. % 327.32% 71.55% 129.16% 626.17% -141.55% 131.77% 100.00%
NP 157,810 153,133 172,437 130,679 152,299 104,257 171,928 -5.54%
  QoQ % 3.05% -11.19% 31.95% -14.20% 46.08% -39.36% -
  Horiz. % 91.79% 89.07% 100.30% 76.01% 88.58% 60.64% 100.00%
NP to SH 157,810 153,133 172,437 130,679 152,299 104,257 171,928 -5.54%
  QoQ % 3.05% -11.19% 31.95% -14.20% 46.08% -39.36% -
  Horiz. % 91.79% 89.07% 100.30% 76.01% 88.58% 60.64% 100.00%
Tax Rate 39.09 % 12.63 % 18.82 % 59.72 % -40.37 % 28.11 % 15.25 % 86.98%
  QoQ % 209.50% -32.89% -68.49% 247.93% -243.61% 84.33% -
  Horiz. % 256.33% 82.82% 123.41% 391.61% -264.72% 184.33% 100.00%
Total Cost 1,079,693 1,028,428 995,961 1,147,776 929,331 977,516 881,355 14.45%
  QoQ % 4.98% 3.26% -13.23% 23.51% -4.93% 10.91% -
  Horiz. % 122.50% 116.69% 113.00% 130.23% 105.44% 110.91% 100.00%
Net Worth 5,426,449 2,778,751 4,338,712 2,768,612 3,959,773 3,868,520 3,826,784 26.14%
  QoQ % 95.28% -35.95% 56.71% -30.08% 2.36% 1.09% -
  Horiz. % 141.80% 72.61% 113.38% 72.35% 103.48% 101.09% 100.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 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
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 5,426,449 2,778,751 4,338,712 2,768,612 3,959,773 3,868,520 3,826,784 26.14%
  QoQ % 95.28% -35.95% 56.71% -30.08% 2.36% 1.09% -
  Horiz. % 141.80% 72.61% 113.38% 72.35% 103.48% 101.09% 100.00%
NOSH 2,768,596 2,778,751 2,781,225 2,768,612 2,769,072 2,743,631 2,773,032 -0.11%
  QoQ % -0.37% -0.09% 0.46% -0.02% 0.93% -1.06% -
  Horiz. % 99.84% 100.21% 100.30% 99.84% 99.86% 98.94% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 12.75 % 12.96 % 14.76 % 10.22 % 14.08 % 9.64 % 16.32 % -15.14%
  QoQ % -1.62% -12.20% 44.42% -27.41% 46.06% -40.93% -
  Horiz. % 78.12% 79.41% 90.44% 62.62% 86.27% 59.07% 100.00%
ROE 2.91 % 5.51 % 3.97 % 4.72 % 3.85 % 2.70 % 4.49 % -25.05%
  QoQ % -47.19% 38.79% -15.89% 22.60% 42.59% -39.87% -
  Horiz. % 64.81% 122.72% 88.42% 105.12% 85.75% 60.13% 100.00%
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 44.70 42.52 42.01 46.18 39.06 39.43 37.98 11.44%
  QoQ % 5.13% 1.21% -9.03% 18.23% -0.94% 3.82% -
  Horiz. % 117.69% 111.95% 110.61% 121.59% 102.84% 103.82% 100.00%
EPS 5.70 5.50 6.20 4.70 5.50 3.80 6.20 -5.44%
  QoQ % 3.64% -11.29% 31.91% -14.55% 44.74% -38.71% -
  Horiz. % 91.94% 88.71% 100.00% 75.81% 88.71% 61.29% 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 1.9600 1.0000 1.5600 1.0000 1.4300 1.4100 1.3800 26.27%
  QoQ % 96.00% -35.90% 56.00% -30.07% 1.42% 2.17% -
  Horiz. % 142.03% 72.46% 113.04% 72.46% 103.62% 102.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,341,974
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 37.03 35.36 34.96 38.25 32.37 32.37 31.52 11.31%
  QoQ % 4.72% 1.14% -8.60% 18.16% 0.00% 2.70% -
  Horiz. % 117.48% 112.18% 110.91% 121.35% 102.70% 102.70% 100.00%
EPS 4.72 4.58 5.16 3.91 4.56 3.12 5.14 -5.51%
  QoQ % 3.06% -11.24% 31.97% -14.25% 46.15% -39.30% -
  Horiz. % 91.83% 89.11% 100.39% 76.07% 88.72% 60.70% 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 1.6237 0.8315 1.2982 0.8284 1.1849 1.1576 1.1451 26.13%
  QoQ % 95.27% -35.95% 56.71% -30.09% 2.36% 1.09% -
  Horiz. % 141.80% 72.61% 113.37% 72.34% 103.48% 101.09% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 3.0200 3.5700 3.4500 3.7700 3.0300 3.5200 2.6900 -
P/RPS 6.76 8.40 8.21 8.16 7.76 8.93 7.08 -3.03%
  QoQ % -19.52% 2.31% 0.61% 5.15% -13.10% 26.13% -
  Horiz. % 95.48% 118.64% 115.96% 115.25% 109.60% 126.13% 100.00%
P/EPS 52.98 64.78 55.64 79.87 55.09 92.63 43.39 14.20%
  QoQ % -18.22% 16.43% -30.34% 44.98% -40.53% 113.48% -
  Horiz. % 122.10% 149.30% 128.23% 184.07% 126.96% 213.48% 100.00%
EY 1.89 1.54 1.80 1.25 1.82 1.08 2.30 -12.24%
  QoQ % 22.73% -14.44% 44.00% -31.32% 68.52% -53.04% -
  Horiz. % 82.17% 66.96% 78.26% 54.35% 79.13% 46.96% 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 1.54 3.57 2.21 3.77 2.12 2.50 1.95 -14.52%
  QoQ % -56.86% 61.54% -41.38% 77.83% -15.20% 28.21% -
  Horiz. % 78.97% 183.08% 113.33% 193.33% 108.72% 128.21% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 22/11/12 28/08/12 23/05/12 22/02/12 22/11/11 23/08/11 24/05/11 -
Price 2.8500 3.5500 3.3900 3.6500 3.6700 3.6200 3.0600 -
P/RPS 6.38 8.35 8.07 7.90 9.40 9.18 8.06 -14.39%
  QoQ % -23.59% 3.47% 2.15% -15.96% 2.40% 13.90% -
  Horiz. % 79.16% 103.60% 100.12% 98.01% 116.63% 113.90% 100.00%
P/EPS 50.00 64.42 54.68 77.33 66.73 95.26 49.35 0.87%
  QoQ % -22.38% 17.81% -29.29% 15.88% -29.95% 93.03% -
  Horiz. % 101.32% 130.54% 110.80% 156.70% 135.22% 193.03% 100.00%
EY 2.00 1.55 1.83 1.29 1.50 1.05 2.03 -0.98%
  QoQ % 29.03% -15.30% 41.86% -14.00% 42.86% -48.28% -
  Horiz. % 98.52% 76.35% 90.15% 63.55% 73.89% 51.72% 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 1.45 3.55 2.17 3.65 2.57 2.57 2.22 -24.66%
  QoQ % -59.15% 63.59% -40.55% 42.02% 0.00% 15.77% -
  Horiz. % 65.32% 159.91% 97.75% 164.41% 115.77% 115.77% 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.
 


 

452  241  522  693 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST-WB 0.18+0.065 
 IWCITY 1.02+0.16 
 EKOVEST 0.67+0.08 
 SAPNRG 0.31-0.005 
 IRIS 0.165+0.01 
 SEACERA 0.32-0.015 
 COMPUGT 0.0250.00 
 KNM 0.16-0.005 
 LAMBO 0.12-0.005 
 MYEG 1.61+0.04 
Partners & Brokers