Highlights

[AIRASIA] QoQ TTM Result on 2013-09-30 [#3]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 20-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     -19.59%    YoY -     -18.24%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 5,170,284 5,105,624 5,103,972 5,185,962 5,143,172 5,078,477 4,946,091 3.01%
  QoQ % 1.27% 0.03% -1.58% 0.83% 1.27% 2.68% -
  Horiz. % 104.53% 103.23% 103.19% 104.85% 103.98% 102.68% 100.00%
PBT 510,927 368,222 366,230 582,514 816,506 879,173 959,739 -34.39%
  QoQ % 38.76% 0.54% -37.13% -28.66% -7.13% -8.39% -
  Horiz. % 53.24% 38.37% 38.16% 60.70% 85.08% 91.61% 100.00%
Tax 199,930 33,828 894 -80,480 -192,144 -160,026 -172,948 -
  QoQ % 491.02% 3,683.89% 101.11% 58.11% -20.07% 7.47% -
  Horiz. % -115.60% -19.56% -0.52% 46.53% 111.10% 92.53% 100.00%
NP 710,857 402,050 367,124 502,034 624,362 719,147 786,791 -6.56%
  QoQ % 76.81% 9.51% -26.87% -19.59% -13.18% -8.60% -
  Horiz. % 90.35% 51.10% 46.66% 63.81% 79.36% 91.40% 100.00%
NP to SH 710,857 402,050 367,124 502,034 624,362 719,147 786,791 -6.56%
  QoQ % 76.81% 9.51% -26.87% -19.59% -13.18% -8.60% -
  Horiz. % 90.35% 51.10% 46.66% 63.81% 79.36% 91.40% 100.00%
Tax Rate -39.13 % -9.19 % -0.24 % 13.82 % 23.53 % 18.20 % 18.02 % -
  QoQ % -325.79% -3,729.17% -101.74% -41.27% 29.29% 1.00% -
  Horiz. % -217.15% -51.00% -1.33% 76.69% 130.58% 101.00% 100.00%
Total Cost 4,459,427 4,703,574 4,736,848 4,683,928 4,518,810 4,359,330 4,159,300 4.77%
  QoQ % -5.19% -0.70% 1.13% 3.65% 3.66% 4.81% -
  Horiz. % 107.22% 113.09% 113.89% 112.61% 108.64% 104.81% 100.00%
Net Worth 5,201,362 5,057,827 2,788,147 4,749,129 4,584,485 4,495,068 2,782,928 51.91%
  QoQ % 2.84% 81.40% -41.29% 3.59% 1.99% 61.52% -
  Horiz. % 186.90% 181.74% 100.19% 170.65% 164.74% 161.52% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 0 0 0 500,927 500,927 500,927 500,927 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 24.37% 15.17% 9.41% -
  Horiz. % 0.00% 0.00% 0.00% 156.71% 126.01% 109.41% 100.00%
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 5,201,362 5,057,827 2,788,147 4,749,129 4,584,485 4,495,068 2,782,928 51.91%
  QoQ % 2.84% 81.40% -41.29% 3.59% 1.99% 61.52% -
  Horiz. % 186.90% 181.74% 100.19% 170.65% 164.74% 161.52% 100.00%
NOSH 2,781,477 2,794,380 2,788,147 2,729,384 2,778,476 2,757,710 2,782,928 -0.03%
  QoQ % -0.46% 0.22% 2.15% -1.77% 0.75% -0.91% -
  Horiz. % 99.95% 100.41% 100.19% 98.08% 99.84% 99.09% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 13.75 % 7.87 % 7.19 % 9.68 % 12.14 % 14.16 % 15.91 % -9.29%
  QoQ % 74.71% 9.46% -25.72% -20.26% -14.27% -11.00% -
  Horiz. % 86.42% 49.47% 45.19% 60.84% 76.30% 89.00% 100.00%
ROE 13.67 % 7.95 % 13.17 % 10.57 % 13.62 % 16.00 % 28.27 % -38.48%
  QoQ % 71.95% -39.64% 24.60% -22.39% -14.88% -43.40% -
  Horiz. % 48.36% 28.12% 46.59% 37.39% 48.18% 56.60% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 185.88 182.71 183.06 190.00 185.11 184.16 177.73 3.04%
  QoQ % 1.73% -0.19% -3.65% 2.64% 0.52% 3.62% -
  Horiz. % 104.59% 102.80% 103.00% 106.90% 104.15% 103.62% 100.00%
EPS 25.56 14.39 13.17 18.39 22.47 26.08 28.27 -6.51%
  QoQ % 77.62% 9.26% -28.38% -18.16% -13.84% -7.75% -
  Horiz. % 90.41% 50.90% 46.59% 65.05% 79.48% 92.25% 100.00%
DPS 0.00 0.00 0.00 18.00 18.00 18.00 18.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% 100.00% 100.00% 100.00%
NAPS 1.8700 1.8100 1.0000 1.7400 1.6500 1.6300 1.0000 51.96%
  QoQ % 3.31% 81.00% -42.53% 5.45% 1.23% 63.00% -
  Horiz. % 187.00% 181.00% 100.00% 174.00% 165.00% 163.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,341,974
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 154.71 152.77 152.72 155.18 153.90 151.96 148.00 3.01%
  QoQ % 1.27% 0.03% -1.59% 0.83% 1.28% 2.68% -
  Horiz. % 104.53% 103.22% 103.19% 104.85% 103.99% 102.68% 100.00%
EPS 21.27 12.03 10.99 15.02 18.68 21.52 23.54 -6.55%
  QoQ % 76.81% 9.46% -26.83% -19.59% -13.20% -8.58% -
  Horiz. % 90.36% 51.10% 46.69% 63.81% 79.35% 91.42% 100.00%
DPS 0.00 0.00 0.00 14.99 14.99 14.99 14.99 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% 100.00% 100.00% 100.00%
NAPS 1.5564 1.5134 0.8343 1.4211 1.3718 1.3450 0.8327 51.91%
  QoQ % 2.84% 81.40% -41.29% 3.59% 1.99% 61.52% -
  Horiz. % 186.91% 181.75% 100.19% 170.66% 164.74% 161.52% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.3000 2.5500 2.2000 2.5600 3.1900 2.8300 2.7400 -
P/RPS 1.24 1.40 1.20 1.35 1.72 1.54 1.54 -13.48%
  QoQ % -11.43% 16.67% -11.11% -21.51% 11.69% 0.00% -
  Horiz. % 80.52% 90.91% 77.92% 87.66% 111.69% 100.00% 100.00%
P/EPS 9.00 17.72 16.71 13.92 14.20 10.85 9.69 -4.82%
  QoQ % -49.21% 6.04% 20.04% -1.97% 30.88% 11.97% -
  Horiz. % 92.88% 182.87% 172.45% 143.65% 146.54% 111.97% 100.00%
EY 11.11 5.64 5.99 7.19 7.04 9.21 10.32 5.05%
  QoQ % 96.99% -5.84% -16.69% 2.13% -23.56% -10.76% -
  Horiz. % 107.66% 54.65% 58.04% 69.67% 68.22% 89.24% 100.00%
DY 0.00 0.00 0.00 7.03 5.64 6.36 6.57 -
  QoQ % 0.00% 0.00% 0.00% 24.65% -11.32% -3.20% -
  Horiz. % 0.00% 0.00% 0.00% 107.00% 85.84% 96.80% 100.00%
P/NAPS 1.23 1.41 2.20 1.47 1.93 1.74 2.74 -41.46%
  QoQ % -12.77% -35.91% 49.66% -23.83% 10.92% -36.50% -
  Horiz. % 44.89% 51.46% 80.29% 53.65% 70.44% 63.50% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 20/08/14 20/05/14 26/02/14 20/11/13 21/08/13 22/05/13 26/02/13 -
Price 2.3800 2.3300 2.3800 2.5100 2.9800 3.2400 2.6400 -
P/RPS 1.28 1.28 1.30 1.32 1.61 1.76 1.49 -9.66%
  QoQ % 0.00% -1.54% -1.52% -18.01% -8.52% 18.12% -
  Horiz. % 85.91% 85.91% 87.25% 88.59% 108.05% 118.12% 100.00%
P/EPS 9.31 16.19 18.08 13.65 13.26 12.42 9.34 -0.21%
  QoQ % -42.50% -10.45% 32.45% 2.94% 6.76% 32.98% -
  Horiz. % 99.68% 173.34% 193.58% 146.15% 141.97% 132.98% 100.00%
EY 10.74 6.18 5.53 7.33 7.54 8.05 10.71 0.19%
  QoQ % 73.79% 11.75% -24.56% -2.79% -6.34% -24.84% -
  Horiz. % 100.28% 57.70% 51.63% 68.44% 70.40% 75.16% 100.00%
DY 0.00 0.00 0.00 7.17 6.04 5.56 6.82 -
  QoQ % 0.00% 0.00% 0.00% 18.71% 8.63% -18.48% -
  Horiz. % 0.00% 0.00% 0.00% 105.13% 88.56% 81.52% 100.00%
P/NAPS 1.27 1.29 2.38 1.44 1.81 1.99 2.64 -38.69%
  QoQ % -1.55% -45.80% 65.28% -20.44% -9.05% -24.62% -
  Horiz. % 48.11% 48.86% 90.15% 54.55% 68.56% 75.38% 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.
 


 

417  266  466  748 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.25-0.02 
 VC-PA 0.06+0.005 
 IMPIANA 0.035-0.005 
 LAMBO 0.06+0.005 
 HSI-C5J 0.255+0.01 
 HSI-C5H 0.28+0.01 
 SAPNRG 0.29-0.01 
 DAYANG 0.92+0.03 
 ARMADA 0.185+0.005 
 EKOVEST 0.77-0.005 
Partners & Brokers