Highlights

[AIRASIA] QoQ TTM Result on 2011-09-30 [#3]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 22-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     -19.13%    YoY -     -5.69%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 4,710,044 4,610,256 4,495,141 4,381,044 4,279,124 4,130,753 3,948,075 12.50%
  QoQ % 2.16% 2.56% 2.60% 2.38% 3.59% 4.63% -
  Horiz. % 119.30% 116.77% 113.86% 110.97% 108.39% 104.63% 100.00%
PBT 820,632 790,389 780,857 844,523 1,046,369 1,045,546 1,098,854 -17.70%
  QoQ % 3.83% 1.22% -7.54% -19.29% 0.08% -4.85% -
  Horiz. % 74.68% 71.93% 71.06% 76.85% 95.22% 95.15% 100.00%
Tax -212,084 -230,717 -221,694 -104,957 -131,816 -36,320 -37,446 218.07%
  QoQ % 8.08% -4.07% -111.22% 20.38% -262.93% 3.01% -
  Horiz. % 566.37% 616.13% 592.04% 280.29% 352.02% 96.99% 100.00%
NP 608,548 559,672 559,163 739,566 914,553 1,009,226 1,061,408 -31.01%
  QoQ % 8.73% 0.09% -24.39% -19.13% -9.38% -4.92% -
  Horiz. % 57.33% 52.73% 52.68% 69.68% 86.16% 95.08% 100.00%
NP to SH 608,548 559,672 559,163 739,566 914,553 1,009,226 1,061,408 -31.01%
  QoQ % 8.73% 0.09% -24.39% -19.13% -9.38% -4.92% -
  Horiz. % 57.33% 52.73% 52.68% 69.68% 86.16% 95.08% 100.00%
Tax Rate 25.84 % 29.19 % 28.39 % 12.43 % 12.60 % 3.47 % 3.41 % 286.27%
  QoQ % -11.48% 2.82% 128.40% -1.35% 263.11% 1.76% -
  Horiz. % 757.77% 856.01% 832.55% 364.52% 369.50% 101.76% 100.00%
Total Cost 4,101,496 4,050,584 3,935,978 3,641,478 3,364,571 3,121,527 2,886,667 26.41%
  QoQ % 1.26% 2.91% 8.09% 8.23% 7.79% 8.14% -
  Horiz. % 142.08% 140.32% 136.35% 126.15% 116.56% 108.14% 100.00%
Net Worth 2,778,751 4,338,712 2,768,612 3,959,773 3,868,520 3,826,784 3,605,928 -15.96%
  QoQ % -35.95% 56.71% -30.08% 2.36% 1.09% 6.12% -
  Horiz. % 77.06% 120.32% 76.78% 109.81% 107.28% 106.12% 100.00%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 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
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 2,778,751 4,338,712 2,768,612 3,959,773 3,868,520 3,826,784 3,605,928 -15.96%
  QoQ % -35.95% 56.71% -30.08% 2.36% 1.09% 6.12% -
  Horiz. % 77.06% 120.32% 76.78% 109.81% 107.28% 106.12% 100.00%
NOSH 2,778,751 2,781,225 2,768,612 2,769,072 2,743,631 2,773,032 2,752,617 0.63%
  QoQ % -0.09% 0.46% -0.02% 0.93% -1.06% 0.74% -
  Horiz. % 100.95% 101.04% 100.58% 100.60% 99.67% 100.74% 100.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 12.92 % 12.14 % 12.44 % 16.88 % 21.37 % 24.43 % 26.88 % -38.67%
  QoQ % 6.43% -2.41% -26.30% -21.01% -12.53% -9.11% -
  Horiz. % 48.07% 45.16% 46.28% 62.80% 79.50% 90.89% 100.00%
ROE 21.90 % 12.90 % 20.20 % 18.68 % 23.64 % 26.37 % 29.44 % -17.92%
  QoQ % 69.77% -36.14% 8.14% -20.98% -10.35% -10.43% -
  Horiz. % 74.39% 43.82% 68.61% 63.45% 80.30% 89.57% 100.00%
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 169.50 165.76 162.36 158.21 155.97 148.96 143.43 11.79%
  QoQ % 2.26% 2.09% 2.62% 1.44% 4.71% 3.86% -
  Horiz. % 118.18% 115.57% 113.20% 110.30% 108.74% 103.86% 100.00%
EPS 21.90 20.12 20.20 26.71 33.33 36.39 38.56 -31.44%
  QoQ % 8.85% -0.40% -24.37% -19.86% -8.41% -5.63% -
  Horiz. % 56.79% 52.18% 52.39% 69.27% 86.44% 94.37% 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 1.0000 1.5600 1.0000 1.4300 1.4100 1.3800 1.3100 -16.49%
  QoQ % -35.90% 56.00% -30.07% 1.42% 2.17% 5.34% -
  Horiz. % 76.34% 119.08% 76.34% 109.16% 107.63% 105.34% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,341,974
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 140.94 137.95 134.51 131.09 128.04 123.60 118.14 12.50%
  QoQ % 2.17% 2.56% 2.61% 2.38% 3.59% 4.62% -
  Horiz. % 119.30% 116.77% 113.86% 110.96% 108.38% 104.62% 100.00%
EPS 18.21 16.75 16.73 22.13 27.37 30.20 31.76 -31.01%
  QoQ % 8.72% 0.12% -24.40% -19.15% -9.37% -4.91% -
  Horiz. % 57.34% 52.74% 52.68% 69.68% 86.18% 95.09% 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 0.8315 1.2982 0.8284 1.1849 1.1576 1.1451 1.0790 -15.96%
  QoQ % -35.95% 56.71% -30.09% 2.36% 1.09% 6.13% -
  Horiz. % 77.06% 120.32% 76.77% 109.81% 107.28% 106.13% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 3.5700 3.4500 3.7700 3.0300 3.5200 2.6900 2.5300 -
P/RPS 2.11 2.08 2.32 1.92 2.26 1.81 1.76 12.87%
  QoQ % 1.44% -10.34% 20.83% -15.04% 24.86% 2.84% -
  Horiz. % 119.89% 118.18% 131.82% 109.09% 128.41% 102.84% 100.00%
P/EPS 16.30 17.14 18.67 11.34 10.56 7.39 6.56 83.55%
  QoQ % -4.90% -8.19% 64.64% 7.39% 42.90% 12.65% -
  Horiz. % 248.48% 261.28% 284.60% 172.87% 160.98% 112.65% 100.00%
EY 6.13 5.83 5.36 8.81 9.47 13.53 15.24 -45.54%
  QoQ % 5.15% 8.77% -39.16% -6.97% -30.01% -11.22% -
  Horiz. % 40.22% 38.25% 35.17% 57.81% 62.14% 88.78% 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 3.57 2.21 3.77 2.12 2.50 1.95 1.93 50.74%
  QoQ % 61.54% -41.38% 77.83% -15.20% 28.21% 1.04% -
  Horiz. % 184.97% 114.51% 195.34% 109.84% 129.53% 101.04% 100.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 23/05/12 22/02/12 22/11/11 23/08/11 24/05/11 24/02/11 -
Price 3.5500 3.3900 3.6500 3.6700 3.6200 3.0600 2.3500 -
P/RPS 2.09 2.05 2.25 2.32 2.32 2.05 1.64 17.56%
  QoQ % 1.95% -8.89% -3.02% 0.00% 13.17% 25.00% -
  Horiz. % 127.44% 125.00% 137.20% 141.46% 141.46% 125.00% 100.00%
P/EPS 16.21 16.85 18.07 13.74 10.86 8.41 6.09 92.18%
  QoQ % -3.80% -6.75% 31.51% 26.52% 29.13% 38.10% -
  Horiz. % 266.17% 276.68% 296.72% 225.62% 178.33% 138.10% 100.00%
EY 6.17 5.94 5.53 7.28 9.21 11.89 16.41 -47.94%
  QoQ % 3.87% 7.41% -24.04% -20.96% -22.54% -27.54% -
  Horiz. % 37.60% 36.20% 33.70% 44.36% 56.12% 72.46% 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 3.55 2.17 3.65 2.57 2.57 2.22 1.79 57.92%
  QoQ % 63.59% -40.55% 42.02% 0.00% 15.77% 24.02% -
  Horiz. % 198.32% 121.23% 203.91% 143.58% 143.58% 124.02% 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.
 


 

322  268  530  1155 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.28+0.03 
 VC 0.085-0.005 
 SUPERMX 1.56+0.11 
 ICON 0.385+0.265 
 XDL 0.165+0.005 
 HSI-H8K 0.15-0.04 
 MYEG 1.15+0.04 
 THHEAVY 0.1350.00 
 DGB 0.140.00 
 PERDANA 0.525+0.015 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
3. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
4. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
7. Response to "MNRB - Top 10 Dangers You Must Know About MNRB" An Davis's Blog
8. 千万不要抱股过新年?新年前套利才是王道? Qt_Trader
Partners & Brokers