Highlights

[AIRASIA] QoQ TTM Result on 2009-06-30 [#2]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 12-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Jun-2009  [#2]
Profit Trend QoQ -     27.24%    YoY -     1.63%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 3,252,328 3,178,854 3,189,783 3,158,024 3,018,411 2,756,436 2,484,240 19.69%
  QoQ % 2.31% -0.34% 1.01% 4.63% 9.50% 10.96% -
  Horiz. % 130.92% 127.96% 128.40% 127.12% 121.50% 110.96% 100.00%
PBT 754,353 622,289 -31,194 -671,782 -856,844 -870,788 -239,031 -
  QoQ % 21.22% 2,094.90% 95.36% 21.60% 1.60% -264.30% -
  Horiz. % -315.59% -260.34% 13.05% 281.04% 358.47% 364.30% 100.00%
Tax -227,124 -116,020 301,863 1,277,906 1,333,209 1,305,280 1,120,975 -
  QoQ % -95.76% -138.43% -76.38% -4.15% 2.14% 16.44% -
  Horiz. % -20.26% -10.35% 26.93% 114.00% 118.93% 116.44% 100.00%
NP 527,229 506,269 270,669 606,124 476,365 434,492 881,944 -29.06%
  QoQ % 4.14% 87.04% -55.34% 27.24% 9.64% -50.73% -
  Horiz. % 59.78% 57.40% 30.69% 68.73% 54.01% 49.27% 100.00%
NP to SH 527,229 506,269 270,669 606,124 476,365 434,492 881,944 -29.06%
  QoQ % 4.14% 87.04% -55.34% 27.24% 9.64% -50.73% -
  Horiz. % 59.78% 57.40% 30.69% 68.73% 54.01% 49.27% 100.00%
Tax Rate 30.11 % 18.64 % - % - % - % - % - % -
  QoQ % 61.53% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 161.53% 100.00% - - - - -
Total Cost 2,725,099 2,672,585 2,919,114 2,551,900 2,542,046 2,321,944 1,602,296 42.53%
  QoQ % 1.96% -8.45% 14.39% 0.39% 9.48% 44.91% -
  Horiz. % 170.07% 166.80% 182.18% 159.27% 158.65% 144.91% 100.00%
Net Worth 2,487,374 2,349,166 2,306,937 1,934,310 1,795,278 1,627,525 1,795,941 24.28%
  QoQ % 5.88% 1.83% 19.26% 7.74% 10.31% -9.38% -
  Horiz. % 138.50% 130.80% 128.45% 107.70% 99.96% 90.62% 100.00%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 0 0 0 0 0 0 0 -
  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
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 2,487,374 2,349,166 2,306,937 1,934,310 1,795,278 1,627,525 1,795,941 24.28%
  QoQ % 5.88% 1.83% 19.26% 7.74% 10.31% -9.38% -
  Horiz. % 138.50% 130.80% 128.45% 107.70% 99.96% 90.62% 100.00%
NOSH 2,462,747 2,472,806 2,454,188 2,358,915 2,362,209 2,358,733 2,363,081 2.79%
  QoQ % -0.41% 0.76% 4.04% -0.14% 0.15% -0.18% -
  Horiz. % 104.22% 104.64% 103.86% 99.82% 99.96% 99.82% 100.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 16.21 % 15.93 % 8.49 % 19.19 % 15.78 % 15.76 % 35.50 % -40.73%
  QoQ % 1.76% 87.63% -55.76% 21.61% 0.13% -55.61% -
  Horiz. % 45.66% 44.87% 23.92% 54.06% 44.45% 44.39% 100.00%
ROE 21.20 % 21.55 % 11.73 % 31.34 % 26.53 % 26.70 % 49.11 % -42.91%
  QoQ % -1.62% 83.72% -62.57% 18.13% -0.64% -45.63% -
  Horiz. % 43.17% 43.88% 23.89% 63.82% 54.02% 54.37% 100.00%
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 132.06 128.55 129.97 133.88 127.78 116.86 105.13 16.44%
  QoQ % 2.73% -1.09% -2.92% 4.77% 9.34% 11.16% -
  Horiz. % 125.62% 122.28% 123.63% 127.35% 121.54% 111.16% 100.00%
EPS 21.41 20.47 11.03 25.70 20.17 18.42 37.32 -30.98%
  QoQ % 4.59% 85.58% -57.08% 27.42% 9.50% -50.64% -
  Horiz. % 57.37% 54.85% 29.56% 68.86% 54.05% 49.36% 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 1.0100 0.9500 0.9400 0.8200 0.7600 0.6900 0.7600 20.90%
  QoQ % 6.32% 1.06% 14.63% 7.89% 10.14% -9.21% -
  Horiz. % 132.89% 125.00% 123.68% 107.89% 100.00% 90.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,341,974
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 97.32 95.12 95.45 94.50 90.32 82.48 74.33 19.70%
  QoQ % 2.31% -0.35% 1.01% 4.63% 9.51% 10.96% -
  Horiz. % 130.93% 127.97% 128.41% 127.14% 121.51% 110.96% 100.00%
EPS 15.78 15.15 8.10 18.14 14.25 13.00 26.39 -29.05%
  QoQ % 4.16% 87.04% -55.35% 27.30% 9.62% -50.74% -
  Horiz. % 59.80% 57.41% 30.69% 68.74% 54.00% 49.26% 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 0.7443 0.7029 0.6903 0.5788 0.5372 0.4870 0.5374 24.28%
  QoQ % 5.89% 1.83% 19.26% 7.74% 10.31% -9.38% -
  Horiz. % 138.50% 130.80% 128.45% 107.70% 99.96% 90.62% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.3900 1.3800 1.4000 1.1100 0.9400 0.8700 1.2400 -
P/RPS 1.05 1.07 1.08 0.83 0.74 0.74 1.18 -7.49%
  QoQ % -1.87% -0.93% 30.12% 12.16% 0.00% -37.29% -
  Horiz. % 88.98% 90.68% 91.53% 70.34% 62.71% 62.71% 100.00%
P/EPS 6.49 6.74 12.69 4.32 4.66 4.72 3.32 56.40%
  QoQ % -3.71% -46.89% 193.75% -7.30% -1.27% 42.17% -
  Horiz. % 195.48% 203.01% 382.23% 130.12% 140.36% 142.17% 100.00%
EY 15.40 14.84 7.88 23.15 21.45 21.17 30.10 -36.06%
  QoQ % 3.77% 88.32% -65.96% 7.93% 1.32% -29.67% -
  Horiz. % 51.16% 49.30% 26.18% 76.91% 71.26% 70.33% 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 1.38 1.45 1.49 1.35 1.24 1.26 1.63 -10.51%
  QoQ % -4.83% -2.68% 10.37% 8.87% -1.59% -22.70% -
  Horiz. % 84.66% 88.96% 91.41% 82.82% 76.07% 77.30% 100.00%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/05/10 25/02/10 20/11/09 12/08/09 28/05/09 02/03/09 28/11/08 -
Price 1.2200 1.4400 1.2800 1.4200 1.2500 0.9400 1.1100 -
P/RPS 0.92 1.12 0.98 1.06 0.98 0.80 1.06 -9.02%
  QoQ % -17.86% 14.29% -7.55% 8.16% 22.50% -24.53% -
  Horiz. % 86.79% 105.66% 92.45% 100.00% 92.45% 75.47% 100.00%
P/EPS 5.70 7.03 11.61 5.53 6.20 5.10 2.97 54.50%
  QoQ % -18.92% -39.45% 109.95% -10.81% 21.57% 71.72% -
  Horiz. % 191.92% 236.70% 390.91% 186.20% 208.75% 171.72% 100.00%
EY 17.55 14.22 8.62 18.10 16.13 19.60 33.62 -35.19%
  QoQ % 23.42% 64.97% -52.38% 12.21% -17.70% -41.70% -
  Horiz. % 52.20% 42.30% 25.64% 53.84% 47.98% 58.30% 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 1.21 1.52 1.36 1.73 1.64 1.36 1.46 -11.78%
  QoQ % -20.39% 11.76% -21.39% 5.49% 20.59% -6.85% -
  Horiz. % 82.88% 104.11% 93.15% 118.49% 112.33% 93.15% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers