Highlights

[AIRASIA] QoQ TTM Result on 2013-06-30 [#2]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 21-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     -13.18%    YoY -     2.60%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 5,105,624 5,103,972 5,185,962 5,143,172 5,078,477 4,946,091 4,865,917 3.26%
  QoQ % 0.03% -1.58% 0.83% 1.27% 2.68% 1.65% -
  Horiz. % 104.93% 104.89% 106.58% 105.70% 104.37% 101.65% 100.00%
PBT 368,222 366,230 582,514 816,506 879,173 959,739 971,239 -47.65%
  QoQ % 0.54% -37.13% -28.66% -7.13% -8.39% -1.18% -
  Horiz. % 37.91% 37.71% 59.98% 84.07% 90.52% 98.82% 100.00%
Tax 33,828 894 -80,480 -192,144 -160,026 -172,948 -357,180 -
  QoQ % 3,683.89% 101.11% 58.11% -20.07% 7.47% 51.58% -
  Horiz. % -9.47% -0.25% 22.53% 53.79% 44.80% 48.42% 100.00%
NP 402,050 367,124 502,034 624,362 719,147 786,791 614,059 -24.62%
  QoQ % 9.51% -26.87% -19.59% -13.18% -8.60% 28.13% -
  Horiz. % 65.47% 59.79% 81.76% 101.68% 117.11% 128.13% 100.00%
NP to SH 402,050 367,124 502,034 624,362 719,147 786,791 614,059 -24.62%
  QoQ % 9.51% -26.87% -19.59% -13.18% -8.60% 28.13% -
  Horiz. % 65.47% 59.79% 81.76% 101.68% 117.11% 128.13% 100.00%
Tax Rate -9.19 % -0.24 % 13.82 % 23.53 % 18.20 % 18.02 % 36.78 % -
  QoQ % -3,729.17% -101.74% -41.27% 29.29% 1.00% -51.01% -
  Horiz. % -24.99% -0.65% 37.57% 63.97% 49.48% 48.99% 100.00%
Total Cost 4,703,574 4,736,848 4,683,928 4,518,810 4,359,330 4,159,300 4,251,858 6.97%
  QoQ % -0.70% 1.13% 3.65% 3.66% 4.81% -2.18% -
  Horiz. % 110.62% 111.41% 110.16% 106.28% 102.53% 97.82% 100.00%
Net Worth 5,057,827 2,788,147 4,749,129 4,584,485 4,495,068 2,782,928 5,426,449 -4.59%
  QoQ % 81.40% -41.29% 3.59% 1.99% 61.52% -48.72% -
  Horiz. % 93.21% 51.38% 87.52% 84.48% 82.84% 51.28% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 0 0 500,927 500,927 500,927 500,927 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 100.00% 100.00% 100.00% -
Div Payout % - % - % 99.78 % 80.23 % 69.66 % 63.67 % - % -
  QoQ % 0.00% 0.00% 24.37% 15.17% 9.41% 0.00% -
  Horiz. % 0.00% 0.00% 156.71% 126.01% 109.41% 100.00% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 5,057,827 2,788,147 4,749,129 4,584,485 4,495,068 2,782,928 5,426,449 -4.59%
  QoQ % 81.40% -41.29% 3.59% 1.99% 61.52% -48.72% -
  Horiz. % 93.21% 51.38% 87.52% 84.48% 82.84% 51.28% 100.00%
NOSH 2,794,380 2,788,147 2,729,384 2,778,476 2,757,710 2,782,928 2,768,596 0.62%
  QoQ % 0.22% 2.15% -1.77% 0.75% -0.91% 0.52% -
  Horiz. % 100.93% 100.71% 98.58% 100.36% 99.61% 100.52% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 7.87 % 7.19 % 9.68 % 12.14 % 14.16 % 15.91 % 12.62 % -27.03%
  QoQ % 9.46% -25.72% -20.26% -14.27% -11.00% 26.07% -
  Horiz. % 62.36% 56.97% 76.70% 96.20% 112.20% 126.07% 100.00%
ROE 7.95 % 13.17 % 10.57 % 13.62 % 16.00 % 28.27 % 11.32 % -21.01%
  QoQ % -39.64% 24.60% -22.39% -14.88% -43.40% 149.74% -
  Horiz. % 70.23% 116.34% 93.37% 120.32% 141.34% 249.74% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 182.71 183.06 190.00 185.11 184.16 177.73 175.75 2.63%
  QoQ % -0.19% -3.65% 2.64% 0.52% 3.62% 1.13% -
  Horiz. % 103.96% 104.16% 108.11% 105.33% 104.79% 101.13% 100.00%
EPS 14.39 13.17 18.39 22.47 26.08 28.27 22.18 -25.08%
  QoQ % 9.26% -28.38% -18.16% -13.84% -7.75% 27.46% -
  Horiz. % 64.88% 59.38% 82.91% 101.31% 117.58% 127.46% 100.00%
DPS 0.00 0.00 18.00 18.00 18.00 18.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 100.00% 100.00% 100.00% -
NAPS 1.8100 1.0000 1.7400 1.6500 1.6300 1.0000 1.9600 -5.17%
  QoQ % 81.00% -42.53% 5.45% 1.23% 63.00% -48.98% -
  Horiz. % 92.35% 51.02% 88.78% 84.18% 83.16% 51.02% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,341,974
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 152.77 152.72 155.18 153.90 151.96 148.00 145.60 3.26%
  QoQ % 0.03% -1.59% 0.83% 1.28% 2.68% 1.65% -
  Horiz. % 104.92% 104.89% 106.58% 105.70% 104.37% 101.65% 100.00%
EPS 12.03 10.99 15.02 18.68 21.52 23.54 18.37 -24.61%
  QoQ % 9.46% -26.83% -19.59% -13.20% -8.58% 28.14% -
  Horiz. % 65.49% 59.83% 81.76% 101.69% 117.15% 128.14% 100.00%
DPS 0.00 0.00 14.99 14.99 14.99 14.99 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 100.00% 100.00% 100.00% -
NAPS 1.5134 0.8343 1.4211 1.3718 1.3450 0.8327 1.6237 -4.59%
  QoQ % 81.40% -41.29% 3.59% 1.99% 61.52% -48.72% -
  Horiz. % 93.21% 51.38% 87.52% 84.49% 82.84% 51.28% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 2.5500 2.2000 2.5600 3.1900 2.8300 2.7400 3.0200 -
P/RPS 1.40 1.20 1.35 1.72 1.54 1.54 1.72 -12.83%
  QoQ % 16.67% -11.11% -21.51% 11.69% 0.00% -10.47% -
  Horiz. % 81.40% 69.77% 78.49% 100.00% 89.53% 89.53% 100.00%
P/EPS 17.72 16.71 13.92 14.20 10.85 9.69 13.62 19.20%
  QoQ % 6.04% 20.04% -1.97% 30.88% 11.97% -28.85% -
  Horiz. % 130.10% 122.69% 102.20% 104.26% 79.66% 71.15% 100.00%
EY 5.64 5.99 7.19 7.04 9.21 10.32 7.34 -16.12%
  QoQ % -5.84% -16.69% 2.13% -23.56% -10.76% 40.60% -
  Horiz. % 76.84% 81.61% 97.96% 95.91% 125.48% 140.60% 100.00%
DY 0.00 0.00 7.03 5.64 6.36 6.57 0.00 -
  QoQ % 0.00% 0.00% 24.65% -11.32% -3.20% 0.00% -
  Horiz. % 0.00% 0.00% 107.00% 85.84% 96.80% 100.00% -
P/NAPS 1.41 2.20 1.47 1.93 1.74 2.74 1.54 -5.72%
  QoQ % -35.91% 49.66% -23.83% 10.92% -36.50% 77.92% -
  Horiz. % 91.56% 142.86% 95.45% 125.32% 112.99% 177.92% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 20/05/14 26/02/14 20/11/13 21/08/13 22/05/13 26/02/13 22/11/12 -
Price 2.3300 2.3800 2.5100 2.9800 3.2400 2.6400 2.8500 -
P/RPS 1.28 1.30 1.32 1.61 1.76 1.49 1.62 -14.55%
  QoQ % -1.54% -1.52% -18.01% -8.52% 18.12% -8.02% -
  Horiz. % 79.01% 80.25% 81.48% 99.38% 108.64% 91.98% 100.00%
P/EPS 16.19 18.08 13.65 13.26 12.42 9.34 12.85 16.67%
  QoQ % -10.45% 32.45% 2.94% 6.76% 32.98% -27.32% -
  Horiz. % 125.99% 140.70% 106.23% 103.19% 96.65% 72.68% 100.00%
EY 6.18 5.53 7.33 7.54 8.05 10.71 7.78 -14.24%
  QoQ % 11.75% -24.56% -2.79% -6.34% -24.84% 37.66% -
  Horiz. % 79.43% 71.08% 94.22% 96.92% 103.47% 137.66% 100.00%
DY 0.00 0.00 7.17 6.04 5.56 6.82 0.00 -
  QoQ % 0.00% 0.00% 18.71% 8.63% -18.48% 0.00% -
  Horiz. % 0.00% 0.00% 105.13% 88.56% 81.52% 100.00% -
P/NAPS 1.29 2.38 1.44 1.81 1.99 2.64 1.45 -7.51%
  QoQ % -45.80% 65.28% -20.44% -9.05% -24.62% 82.07% -
  Horiz. % 88.97% 164.14% 99.31% 124.83% 137.24% 182.07% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

396  550  558  646 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.0350.00 
 LUSTER 0.2250.00 
 MAHSING 1.18-0.06 
 KTB 0.155+0.04 
 LUSTER-WA 0.125-0.005 
 XOX 0.12-0.005 
 AT 0.09-0.01 
 MLAB 0.0350.00 
 DNEX 0.235+0.045 
 DNEX-WD 0.05+0.015 

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. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
2. SUPERMAX - BEYOND GLOVES !!! freetospeak
3. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
4. LET'S GET ROLLING THIS GLOVES TO NEXT LEVEL!!! Follow Kim's Stockwatch!
5. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
6. PublicInvest Research Daily - 19 October 2020 PublicInvest Research
7. Covid 19 cases in Malaysia - Koon Yew Yin Koon Yew Yin's Blog
8. SUPERMAX OBM - The George Soros bet AGAIN? (REVISIT) freetospeak
PARTNERS & BROKERS