Highlights

[AIRASIA] QoQ TTM Result on 2012-06-30 [#2]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 28-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     8.73%    YoY -     -33.46%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 5,078,477 4,946,091 4,865,917 4,710,044 4,610,256 4,495,141 4,381,044 10.34%
  QoQ % 2.68% 1.65% 3.31% 2.16% 2.56% 2.60% -
  Horiz. % 115.92% 112.90% 111.07% 107.51% 105.23% 102.60% 100.00%
PBT 879,173 959,739 971,239 820,632 790,389 780,857 844,523 2.71%
  QoQ % -8.39% -1.18% 18.35% 3.83% 1.22% -7.54% -
  Horiz. % 104.10% 113.64% 115.00% 97.17% 93.59% 92.46% 100.00%
Tax -160,026 -172,948 -357,180 -212,084 -230,717 -221,694 -104,957 32.44%
  QoQ % 7.47% 51.58% -68.41% 8.08% -4.07% -111.22% -
  Horiz. % 152.47% 164.78% 340.31% 202.07% 219.82% 211.22% 100.00%
NP 719,147 786,791 614,059 608,548 559,672 559,163 739,566 -1.85%
  QoQ % -8.60% 28.13% 0.91% 8.73% 0.09% -24.39% -
  Horiz. % 97.24% 106.39% 83.03% 82.28% 75.68% 75.61% 100.00%
NP to SH 719,147 786,791 614,059 608,548 559,672 559,163 739,566 -1.85%
  QoQ % -8.60% 28.13% 0.91% 8.73% 0.09% -24.39% -
  Horiz. % 97.24% 106.39% 83.03% 82.28% 75.68% 75.61% 100.00%
Tax Rate 18.20 % 18.02 % 36.78 % 25.84 % 29.19 % 28.39 % 12.43 % 28.91%
  QoQ % 1.00% -51.01% 42.34% -11.48% 2.82% 128.40% -
  Horiz. % 146.42% 144.97% 295.90% 207.88% 234.84% 228.40% 100.00%
Total Cost 4,359,330 4,159,300 4,251,858 4,101,496 4,050,584 3,935,978 3,641,478 12.73%
  QoQ % 4.81% -2.18% 3.67% 1.26% 2.91% 8.09% -
  Horiz. % 119.71% 114.22% 116.76% 112.63% 111.23% 108.09% 100.00%
Net Worth 4,495,068 2,782,928 5,426,449 2,778,751 4,338,712 2,768,612 3,959,773 8.81%
  QoQ % 61.52% -48.72% 95.28% -35.95% 56.71% -30.08% -
  Horiz. % 113.52% 70.28% 137.04% 70.17% 109.57% 69.92% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 500,927 500,927 0 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% - - - - -
Div Payout % 69.66 % 63.67 % - % - % - % - % - % -
  QoQ % 9.41% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 109.41% 100.00% - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 4,495,068 2,782,928 5,426,449 2,778,751 4,338,712 2,768,612 3,959,773 8.81%
  QoQ % 61.52% -48.72% 95.28% -35.95% 56.71% -30.08% -
  Horiz. % 113.52% 70.28% 137.04% 70.17% 109.57% 69.92% 100.00%
NOSH 2,757,710 2,782,928 2,768,596 2,778,751 2,781,225 2,768,612 2,769,072 -0.27%
  QoQ % -0.91% 0.52% -0.37% -0.09% 0.46% -0.02% -
  Horiz. % 99.59% 100.50% 99.98% 100.35% 100.44% 99.98% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 14.16 % 15.91 % 12.62 % 12.92 % 12.14 % 12.44 % 16.88 % -11.04%
  QoQ % -11.00% 26.07% -2.32% 6.43% -2.41% -26.30% -
  Horiz. % 83.89% 94.25% 74.76% 76.54% 71.92% 73.70% 100.00%
ROE 16.00 % 28.27 % 11.32 % 21.90 % 12.90 % 20.20 % 18.68 % -9.80%
  QoQ % -43.40% 149.74% -48.31% 69.77% -36.14% 8.14% -
  Horiz. % 85.65% 151.34% 60.60% 117.24% 69.06% 108.14% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 184.16 177.73 175.75 169.50 165.76 162.36 158.21 10.65%
  QoQ % 3.62% 1.13% 3.69% 2.26% 2.09% 2.62% -
  Horiz. % 116.40% 112.34% 111.09% 107.14% 104.77% 102.62% 100.00%
EPS 26.08 28.27 22.18 21.90 20.12 20.20 26.71 -1.58%
  QoQ % -7.75% 27.46% 1.28% 8.85% -0.40% -24.37% -
  Horiz. % 97.64% 105.84% 83.04% 81.99% 75.33% 75.63% 100.00%
DPS 18.00 18.00 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% 100.00% - - - - -
NAPS 1.6300 1.0000 1.9600 1.0000 1.5600 1.0000 1.4300 9.11%
  QoQ % 63.00% -48.98% 96.00% -35.90% 56.00% -30.07% -
  Horiz. % 113.99% 69.93% 137.06% 69.93% 109.09% 69.93% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,341,974
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 151.96 148.00 145.60 140.94 137.95 134.51 131.09 10.34%
  QoQ % 2.68% 1.65% 3.31% 2.17% 2.56% 2.61% -
  Horiz. % 115.92% 112.90% 111.07% 107.51% 105.23% 102.61% 100.00%
EPS 21.52 23.54 18.37 18.21 16.75 16.73 22.13 -1.84%
  QoQ % -8.58% 28.14% 0.88% 8.72% 0.12% -24.40% -
  Horiz. % 97.24% 106.37% 83.01% 82.29% 75.69% 75.60% 100.00%
DPS 14.99 14.99 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% 100.00% - - - - -
NAPS 1.3450 0.8327 1.6237 0.8315 1.2982 0.8284 1.1849 8.81%
  QoQ % 61.52% -48.72% 95.27% -35.95% 56.71% -30.09% -
  Horiz. % 113.51% 70.28% 137.03% 70.17% 109.56% 69.91% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 2.8300 2.7400 3.0200 3.5700 3.4500 3.7700 3.0300 -
P/RPS 1.54 1.54 1.72 2.11 2.08 2.32 1.92 -13.66%
  QoQ % 0.00% -10.47% -18.48% 1.44% -10.34% 20.83% -
  Horiz. % 80.21% 80.21% 89.58% 109.90% 108.33% 120.83% 100.00%
P/EPS 10.85 9.69 13.62 16.30 17.14 18.67 11.34 -2.90%
  QoQ % 11.97% -28.85% -16.44% -4.90% -8.19% 64.64% -
  Horiz. % 95.68% 85.45% 120.11% 143.74% 151.15% 164.64% 100.00%
EY 9.21 10.32 7.34 6.13 5.83 5.36 8.81 3.00%
  QoQ % -10.76% 40.60% 19.74% 5.15% 8.77% -39.16% -
  Horiz. % 104.54% 117.14% 83.31% 69.58% 66.17% 60.84% 100.00%
DY 6.36 6.57 0.00 0.00 0.00 0.00 0.00 -
  QoQ % -3.20% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 96.80% 100.00% - - - - -
P/NAPS 1.74 2.74 1.54 3.57 2.21 3.77 2.12 -12.33%
  QoQ % -36.50% 77.92% -56.86% 61.54% -41.38% 77.83% -
  Horiz. % 82.08% 129.25% 72.64% 168.40% 104.25% 177.83% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 22/05/13 26/02/13 22/11/12 28/08/12 23/05/12 22/02/12 22/11/11 -
Price 3.2400 2.6400 2.8500 3.5500 3.3900 3.6500 3.6700 -
P/RPS 1.76 1.49 1.62 2.09 2.05 2.25 2.32 -16.81%
  QoQ % 18.12% -8.02% -22.49% 1.95% -8.89% -3.02% -
  Horiz. % 75.86% 64.22% 69.83% 90.09% 88.36% 96.98% 100.00%
P/EPS 12.42 9.34 12.85 16.21 16.85 18.07 13.74 -6.51%
  QoQ % 32.98% -27.32% -20.73% -3.80% -6.75% 31.51% -
  Horiz. % 90.39% 67.98% 93.52% 117.98% 122.63% 131.51% 100.00%
EY 8.05 10.71 7.78 6.17 5.94 5.53 7.28 6.93%
  QoQ % -24.84% 37.66% 26.09% 3.87% 7.41% -24.04% -
  Horiz. % 110.58% 147.12% 106.87% 84.75% 81.59% 75.96% 100.00%
DY 5.56 6.82 0.00 0.00 0.00 0.00 0.00 -
  QoQ % -18.48% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 81.52% 100.00% - - - - -
P/NAPS 1.99 2.64 1.45 3.55 2.17 3.65 2.57 -15.66%
  QoQ % -24.62% 82.07% -59.15% 63.59% -40.55% 42.02% -
  Horiz. % 77.43% 102.72% 56.42% 138.13% 84.44% 142.02% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers