Highlights

[AIRASIA] QoQ TTM Result on 2008-09-30 [#3]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 28-Nov-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 30-Sep-2008  [#3]
Profit Trend QoQ -     47.88%    YoY -     48.49%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 3,158,024 3,018,411 2,756,436 2,484,240 2,237,916 2,061,687 1,932,756 38.77%
  QoQ % 4.63% 9.50% 10.96% 11.01% 8.55% 6.67% -
  Horiz. % 163.39% 156.17% 142.62% 128.53% 115.79% 106.67% 100.00%
PBT -671,782 -856,844 -870,788 -239,031 339,988 517,254 450,152 -
  QoQ % 21.60% 1.60% -264.30% -170.31% -34.27% 14.91% -
  Horiz. % -149.23% -190.35% -193.44% -53.10% 75.53% 114.91% 100.00%
Tax 1,277,906 1,333,209 1,305,280 1,120,975 256,406 254,773 247,471 199.05%
  QoQ % -4.15% 2.14% 16.44% 337.19% 0.64% 2.95% -
  Horiz. % 516.39% 538.73% 527.45% 452.97% 103.61% 102.95% 100.00%
NP 606,124 476,365 434,492 881,944 596,394 772,027 697,623 -8.95%
  QoQ % 27.24% 9.64% -50.73% 47.88% -22.75% 10.67% -
  Horiz. % 86.88% 68.28% 62.28% 126.42% 85.49% 110.67% 100.00%
NP to SH 606,124 476,365 434,492 881,944 596,394 772,027 697,623 -8.95%
  QoQ % 27.24% 9.64% -50.73% 47.88% -22.75% 10.67% -
  Horiz. % 86.88% 68.28% 62.28% 126.42% 85.49% 110.67% 100.00%
Tax Rate - % - % - % - % -75.42 % -49.25 % -54.97 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% -53.14% 10.41% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 137.20% 89.59% 100.00%
Total Cost 2,551,900 2,542,046 2,321,944 1,602,296 1,641,522 1,289,660 1,235,133 62.29%
  QoQ % 0.39% 9.48% 44.91% -2.39% 27.28% 4.41% -
  Horiz. % 206.61% 205.81% 187.99% 129.73% 132.90% 104.41% 100.00%
Net Worth 1,934,310 1,795,278 1,627,525 1,795,941 2,260,079 2,253,134 2,102,821 -5.42%
  QoQ % 7.74% 10.31% -9.38% -20.54% 0.31% 7.15% -
  Horiz. % 91.99% 85.37% 77.40% 85.41% 107.48% 107.15% 100.00%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 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
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 1,934,310 1,795,278 1,627,525 1,795,941 2,260,079 2,253,134 2,102,821 -5.42%
  QoQ % 7.74% 10.31% -9.38% -20.54% 0.31% 7.15% -
  Horiz. % 91.99% 85.37% 77.40% 85.41% 107.48% 107.15% 100.00%
NOSH 2,358,915 2,362,209 2,358,733 2,363,081 2,354,249 2,371,720 2,362,721 -0.11%
  QoQ % -0.14% 0.15% -0.18% 0.38% -0.74% 0.38% -
  Horiz. % 99.84% 99.98% 99.83% 100.02% 99.64% 100.38% 100.00%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 19.19 % 15.78 % 15.76 % 35.50 % 26.65 % 37.45 % 36.09 % -34.39%
  QoQ % 21.61% 0.13% -55.61% 33.21% -28.84% 3.77% -
  Horiz. % 53.17% 43.72% 43.67% 98.37% 73.84% 103.77% 100.00%
ROE 31.34 % 26.53 % 26.70 % 49.11 % 26.39 % 34.26 % 33.18 % -3.74%
  QoQ % 18.13% -0.64% -45.63% 86.09% -22.97% 3.25% -
  Horiz. % 94.45% 79.96% 80.47% 148.01% 79.54% 103.25% 100.00%
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 133.88 127.78 116.86 105.13 95.06 86.93 81.80 38.92%
  QoQ % 4.77% 9.34% 11.16% 10.59% 9.35% 6.27% -
  Horiz. % 163.67% 156.21% 142.86% 128.52% 116.21% 106.27% 100.00%
EPS 25.70 20.17 18.42 37.32 25.33 32.55 29.53 -8.85%
  QoQ % 27.42% 9.50% -50.64% 47.34% -22.18% 10.23% -
  Horiz. % 87.03% 68.30% 62.38% 126.38% 85.78% 110.23% 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 0.8200 0.7600 0.6900 0.7600 0.9600 0.9500 0.8900 -5.32%
  QoQ % 7.89% 10.14% -9.21% -20.83% 1.05% 6.74% -
  Horiz. % 92.13% 85.39% 77.53% 85.39% 107.87% 106.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,341,974
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 94.50 90.32 82.48 74.33 66.96 61.69 57.83 38.78%
  QoQ % 4.63% 9.51% 10.96% 11.01% 8.54% 6.67% -
  Horiz. % 163.41% 156.18% 142.62% 128.53% 115.79% 106.67% 100.00%
EPS 18.14 14.25 13.00 26.39 17.85 23.10 20.87 -8.93%
  QoQ % 27.30% 9.62% -50.74% 47.84% -22.73% 10.69% -
  Horiz. % 86.92% 68.28% 62.29% 126.45% 85.53% 110.69% 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 0.5788 0.5372 0.4870 0.5374 0.6763 0.6742 0.6292 -5.42%
  QoQ % 7.74% 10.31% -9.38% -20.54% 0.31% 7.15% -
  Horiz. % 91.99% 85.38% 77.40% 85.41% 107.49% 107.15% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.1100 0.9400 0.8700 1.2400 0.8700 1.3700 1.6000 -
P/RPS 0.83 0.74 0.74 1.18 0.92 1.58 1.96 -43.64%
  QoQ % 12.16% 0.00% -37.29% 28.26% -41.77% -19.39% -
  Horiz. % 42.35% 37.76% 37.76% 60.20% 46.94% 80.61% 100.00%
P/EPS 4.32 4.66 4.72 3.32 3.43 4.21 5.42 -14.05%
  QoQ % -7.30% -1.27% 42.17% -3.21% -18.53% -22.32% -
  Horiz. % 79.70% 85.98% 87.08% 61.25% 63.28% 77.68% 100.00%
EY 23.15 21.45 21.17 30.10 29.12 23.76 18.45 16.35%
  QoQ % 7.93% 1.32% -29.67% 3.37% 22.56% 28.78% -
  Horiz. % 125.47% 116.26% 114.74% 163.14% 157.83% 128.78% 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 1.35 1.24 1.26 1.63 0.91 1.44 1.80 -17.47%
  QoQ % 8.87% -1.59% -22.70% 79.12% -36.81% -20.00% -
  Horiz. % 75.00% 68.89% 70.00% 90.56% 50.56% 80.00% 100.00%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 12/08/09 28/05/09 02/03/09 28/11/08 28/08/08 29/05/08 27/02/08 -
Price 1.4200 1.2500 0.9400 1.1100 1.1000 1.0100 1.5400 -
P/RPS 1.06 0.98 0.80 1.06 1.16 1.16 1.88 -31.77%
  QoQ % 8.16% 22.50% -24.53% -8.62% 0.00% -38.30% -
  Horiz. % 56.38% 52.13% 42.55% 56.38% 61.70% 61.70% 100.00%
P/EPS 5.53 6.20 5.10 2.97 4.34 3.10 5.22 3.92%
  QoQ % -10.81% 21.57% 71.72% -31.57% 40.00% -40.61% -
  Horiz. % 105.94% 118.77% 97.70% 56.90% 83.14% 59.39% 100.00%
EY 18.10 16.13 19.60 33.62 23.03 32.23 19.17 -3.76%
  QoQ % 12.21% -17.70% -41.70% 45.98% -28.54% 68.13% -
  Horiz. % 94.42% 84.14% 102.24% 175.38% 120.14% 168.13% 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 1.73 1.64 1.36 1.46 1.15 1.06 1.73 -
  QoQ % 5.49% 20.59% -6.85% 26.96% 8.49% -38.73% -
  Horiz. % 100.00% 94.80% 78.61% 84.39% 66.47% 61.27% 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