Highlights

[AIRASIA] QoQ 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 -     31.95%    YoY -     0.30%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 1,358,629 1,237,503 1,181,561 1,168,398 1,278,455 1,081,630 1,081,773 16.33%
  QoQ % 9.79% 4.73% 1.13% -8.61% 18.20% -0.01% -
  Horiz. % 125.59% 114.40% 109.22% 108.01% 118.18% 99.99% 100.00%
PBT 312,954 259,103 175,276 212,406 324,454 108,496 145,033 66.60%
  QoQ % 20.78% 47.83% -17.48% -34.53% 199.05% -25.19% -
  Horiz. % 215.78% 178.65% 120.85% 146.45% 223.71% 74.81% 100.00%
Tax -9,543 -101,293 -22,143 -39,969 -193,775 43,803 -40,776 -61.86%
  QoQ % 90.58% -357.45% 44.60% 79.37% -542.38% 207.42% -
  Horiz. % 23.40% 248.41% 54.30% 98.02% 475.22% -107.42% 100.00%
NP 303,411 157,810 153,133 172,437 130,679 152,299 104,257 103.18%
  QoQ % 92.26% 3.05% -11.19% 31.95% -14.20% 46.08% -
  Horiz. % 291.02% 151.37% 146.88% 165.40% 125.34% 146.08% 100.00%
NP to SH 303,411 157,810 153,133 172,437 130,679 152,299 104,257 103.18%
  QoQ % 92.26% 3.05% -11.19% 31.95% -14.20% 46.08% -
  Horiz. % 291.02% 151.37% 146.88% 165.40% 125.34% 146.08% 100.00%
Tax Rate 3.05 % 39.09 % 12.63 % 18.82 % 59.72 % -40.37 % 28.11 % -77.10%
  QoQ % -92.20% 209.50% -32.89% -68.49% 247.93% -243.61% -
  Horiz. % 10.85% 139.06% 44.93% 66.95% 212.45% -143.61% 100.00%
Total Cost 1,055,218 1,079,693 1,028,428 995,961 1,147,776 929,331 977,516 5.21%
  QoQ % -2.27% 4.98% 3.26% -13.23% 23.51% -4.93% -
  Horiz. % 107.95% 110.45% 105.21% 101.89% 117.42% 95.07% 100.00%
Net Worth 2,782,928 5,426,449 2,778,751 4,338,712 2,768,612 3,959,773 3,868,520 -19.63%
  QoQ % -48.72% 95.28% -35.95% 56.71% -30.08% 2.36% -
  Horiz. % 71.94% 140.27% 71.83% 112.15% 71.57% 102.36% 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 500,927 - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 165.10 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 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 2,782,928 5,426,449 2,778,751 4,338,712 2,768,612 3,959,773 3,868,520 -19.63%
  QoQ % -48.72% 95.28% -35.95% 56.71% -30.08% 2.36% -
  Horiz. % 71.94% 140.27% 71.83% 112.15% 71.57% 102.36% 100.00%
NOSH 2,782,928 2,768,596 2,778,751 2,781,225 2,768,612 2,769,072 2,743,631 0.95%
  QoQ % 0.52% -0.37% -0.09% 0.46% -0.02% 0.93% -
  Horiz. % 101.43% 100.91% 101.28% 101.37% 100.91% 100.93% 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 22.33 % 12.75 % 12.96 % 14.76 % 10.22 % 14.08 % 9.64 % 74.62%
  QoQ % 75.14% -1.62% -12.20% 44.42% -27.41% 46.06% -
  Horiz. % 231.64% 132.26% 134.44% 153.11% 106.02% 146.06% 100.00%
ROE 10.90 % 2.91 % 5.51 % 3.97 % 4.72 % 3.85 % 2.70 % 152.47%
  QoQ % 274.57% -47.19% 38.79% -15.89% 22.60% 42.59% -
  Horiz. % 403.70% 107.78% 204.07% 147.04% 174.81% 142.59% 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 48.82 44.70 42.52 42.01 46.18 39.06 39.43 15.23%
  QoQ % 9.22% 5.13% 1.21% -9.03% 18.23% -0.94% -
  Horiz. % 123.81% 113.37% 107.84% 106.54% 117.12% 99.06% 100.00%
EPS 10.90 5.70 5.50 6.20 4.70 5.50 3.80 101.24%
  QoQ % 91.23% 3.64% -11.29% 31.91% -14.55% 44.74% -
  Horiz. % 286.84% 150.00% 144.74% 163.16% 123.68% 144.74% 100.00%
DPS 18.00 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. % 100.00% - - - - - -
NAPS 1.0000 1.9600 1.0000 1.5600 1.0000 1.4300 1.4100 -20.39%
  QoQ % -48.98% 96.00% -35.90% 56.00% -30.07% 1.42% -
  Horiz. % 70.92% 139.01% 70.92% 110.64% 70.92% 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 40.65 37.03 35.36 34.96 38.25 32.37 32.37 16.32%
  QoQ % 9.78% 4.72% 1.14% -8.60% 18.16% 0.00% -
  Horiz. % 125.58% 114.40% 109.24% 108.00% 118.16% 100.00% 100.00%
EPS 9.08 4.72 4.58 5.16 3.91 4.56 3.12 103.18%
  QoQ % 92.37% 3.06% -11.24% 31.97% -14.25% 46.15% -
  Horiz. % 291.03% 151.28% 146.79% 165.38% 125.32% 146.15% 100.00%
DPS 14.99 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. % 100.00% - - - - - -
NAPS 0.8327 1.6237 0.8315 1.2982 0.8284 1.1849 1.1576 -19.64%
  QoQ % -48.72% 95.27% -35.95% 56.71% -30.09% 2.36% -
  Horiz. % 71.93% 140.26% 71.83% 112.15% 71.56% 102.36% 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 5.61 6.76 8.40 8.21 8.16 7.76 8.93 -26.55%
  QoQ % -17.01% -19.52% 2.31% 0.61% 5.15% -13.10% -
  Horiz. % 62.82% 75.70% 94.06% 91.94% 91.38% 86.90% 100.00%
P/EPS 25.13 52.98 64.78 55.64 79.87 55.09 92.63 -57.93%
  QoQ % -52.57% -18.22% 16.43% -30.34% 44.98% -40.53% -
  Horiz. % 27.13% 57.20% 69.93% 60.07% 86.22% 59.47% 100.00%
EY 3.98 1.89 1.54 1.80 1.25 1.82 1.08 137.64%
  QoQ % 110.58% 22.73% -14.44% 44.00% -31.32% 68.52% -
  Horiz. % 368.52% 175.00% 142.59% 166.67% 115.74% 168.52% 100.00%
DY 6.57 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. % 100.00% - - - - - -
P/NAPS 2.74 1.54 3.57 2.21 3.77 2.12 2.50 6.27%
  QoQ % 77.92% -56.86% 61.54% -41.38% 77.83% -15.20% -
  Horiz. % 109.60% 61.60% 142.80% 88.40% 150.80% 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 5.41 6.38 8.35 8.07 7.90 9.40 9.18 -29.60%
  QoQ % -15.20% -23.59% 3.47% 2.15% -15.96% 2.40% -
  Horiz. % 58.93% 69.50% 90.96% 87.91% 86.06% 102.40% 100.00%
P/EPS 24.21 50.00 64.42 54.68 77.33 66.73 95.26 -59.71%
  QoQ % -51.58% -22.38% 17.81% -29.29% 15.88% -29.95% -
  Horiz. % 25.41% 52.49% 67.63% 57.40% 81.18% 70.05% 100.00%
EY 4.13 2.00 1.55 1.83 1.29 1.50 1.05 148.14%
  QoQ % 106.50% 29.03% -15.30% 41.86% -14.00% 42.86% -
  Horiz. % 393.33% 190.48% 147.62% 174.29% 122.86% 142.86% 100.00%
DY 6.82 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. % 100.00% - - - - - -
P/NAPS 2.64 1.45 3.55 2.17 3.65 2.57 2.57 1.80%
  QoQ % 82.07% -59.15% 63.59% -40.55% 42.02% 0.00% -
  Horiz. % 102.72% 56.42% 138.13% 84.44% 142.02% 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.
 


 

327  287  568  1151 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.335-0.01 
 SAPNRG 0.285-0.005 
 MNC-PA 0.0350.00 
 PWORTH 0.055+0.01 
 KNM 0.4150.00 
 VSOLAR 0.09+0.005 
 GPACKET-WB 0.270.00 
 VELESTO 0.31+0.005 
 MNC 0.1150.00 
 ECOWLD 0.66+0.015 

TOP ARTICLES

1. BANDAR MALAYSIA - SHORTLISTED TENDERS CLOSED FOR PUBLIC PRIVATE PARTNERSHIP (PPP) KL Glory Fury
2. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
3. 5G is Megatrend : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
4. Is The Semiconductor Cycle Poised For An Upswing? [Goreng Goreng] ee
5. SCOMI ENERGY (7045) THE HIDDEN GEM IN O&G BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
7. 沙地产能将迅速恢复·油气股打回原形·综指1600再失 星洲日報/投資致富‧企業故事
8. [转贴] 天哥,云顶大马又跌回3.1了,可以加码了吗?~ 第一天 Good Articles to Share
Partners & Brokers