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.
 


 

350  355  471  1093 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.02+0.005 
 JAKS 1.27-0.03 
 SANICHI 0.045-0.005 
 TDM 0.31+0.005 
 FPGROUP 0.685+0.045 
 ARMADA 0.485+0.025 
 SAPNRG 0.2650.00 
 DGB-WB 0.01-0.005 
 DGB 0.145+0.005 
 VELESTO 0.3650.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers