Highlights

[AIRASIA] QoQ TTM Result on 2009-12-31 [#4]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 25-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     87.04%    YoY -     16.52%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 3,677,776 3,437,734 3,252,328 3,178,854 3,189,783 3,158,024 3,018,411 14.07%
  QoQ % 6.98% 5.70% 2.31% -0.34% 1.01% 4.63% -
  Horiz. % 121.84% 113.89% 107.75% 105.32% 105.68% 104.63% 100.00%
PBT 934,484 760,402 754,353 622,289 -31,194 -671,782 -856,844 -
  QoQ % 22.89% 0.80% 21.22% 2,094.90% 95.36% 21.60% -
  Horiz. % -109.06% -88.74% -88.04% -72.63% 3.64% 78.40% 100.00%
Tax -150,287 -173,419 -227,124 -116,020 301,863 1,277,906 1,333,209 -
  QoQ % 13.34% 23.65% -95.76% -138.43% -76.38% -4.15% -
  Horiz. % -11.27% -13.01% -17.04% -8.70% 22.64% 95.85% 100.00%
NP 784,197 586,983 527,229 506,269 270,669 606,124 476,365 39.38%
  QoQ % 33.60% 11.33% 4.14% 87.04% -55.34% 27.24% -
  Horiz. % 164.62% 123.22% 110.68% 106.28% 56.82% 127.24% 100.00%
NP to SH 784,197 586,983 527,229 506,269 270,669 606,124 476,365 39.38%
  QoQ % 33.60% 11.33% 4.14% 87.04% -55.34% 27.24% -
  Horiz. % 164.62% 123.22% 110.68% 106.28% 56.82% 127.24% 100.00%
Tax Rate 16.08 % 22.81 % 30.11 % 18.64 % - % - % - % -
  QoQ % -29.50% -24.24% 61.53% 0.00% 0.00% 0.00% -
  Horiz. % 86.27% 122.37% 161.53% 100.00% - - -
Total Cost 2,893,579 2,850,751 2,725,099 2,672,585 2,919,114 2,551,900 2,542,046 9.01%
  QoQ % 1.50% 4.61% 1.96% -8.45% 14.39% 0.39% -
  Horiz. % 113.83% 112.14% 107.20% 105.14% 114.83% 100.39% 100.00%
Net Worth 3,300,363 2,956,321 2,487,374 2,349,166 2,306,937 1,934,310 1,795,278 50.01%
  QoQ % 11.64% 18.85% 5.88% 1.83% 19.26% 7.74% -
  Horiz. % 183.84% 164.67% 138.55% 130.85% 128.50% 107.74% 100.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 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
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 3,300,363 2,956,321 2,487,374 2,349,166 2,306,937 1,934,310 1,795,278 50.01%
  QoQ % 11.64% 18.85% 5.88% 1.83% 19.26% 7.74% -
  Horiz. % 183.84% 164.67% 138.55% 130.85% 128.50% 107.74% 100.00%
NOSH 2,750,302 2,762,916 2,462,747 2,472,806 2,454,188 2,358,915 2,362,209 10.66%
  QoQ % -0.46% 12.19% -0.41% 0.76% 4.04% -0.14% -
  Horiz. % 116.43% 116.96% 104.26% 104.68% 103.89% 99.86% 100.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 21.32 % 17.07 % 16.21 % 15.93 % 8.49 % 19.19 % 15.78 % 22.19%
  QoQ % 24.90% 5.31% 1.76% 87.63% -55.76% 21.61% -
  Horiz. % 135.11% 108.17% 102.72% 100.95% 53.80% 121.61% 100.00%
ROE 23.76 % 19.86 % 21.20 % 21.55 % 11.73 % 31.34 % 26.53 % -7.08%
  QoQ % 19.64% -6.32% -1.62% 83.72% -62.57% 18.13% -
  Horiz. % 89.56% 74.86% 79.91% 81.23% 44.21% 118.13% 100.00%
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 133.72 124.42 132.06 128.55 129.97 133.88 127.78 3.07%
  QoQ % 7.47% -5.79% 2.73% -1.09% -2.92% 4.77% -
  Horiz. % 104.65% 97.37% 103.35% 100.60% 101.71% 104.77% 100.00%
EPS 28.51 21.25 21.41 20.47 11.03 25.70 20.17 25.92%
  QoQ % 34.16% -0.75% 4.59% 85.58% -57.08% 27.42% -
  Horiz. % 141.35% 105.35% 106.15% 101.49% 54.69% 127.42% 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 1.2000 1.0700 1.0100 0.9500 0.9400 0.8200 0.7600 35.56%
  QoQ % 12.15% 5.94% 6.32% 1.06% 14.63% 7.89% -
  Horiz. % 157.89% 140.79% 132.89% 125.00% 123.68% 107.89% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,341,974
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 110.05 102.87 97.32 95.12 95.45 94.50 90.32 14.06%
  QoQ % 6.98% 5.70% 2.31% -0.35% 1.01% 4.63% -
  Horiz. % 121.84% 113.90% 107.75% 105.31% 105.68% 104.63% 100.00%
EPS 23.47 17.56 15.78 15.15 8.10 18.14 14.25 39.42%
  QoQ % 33.66% 11.28% 4.16% 87.04% -55.35% 27.30% -
  Horiz. % 164.70% 123.23% 110.74% 106.32% 56.84% 127.30% 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 0.9875 0.8846 0.7443 0.7029 0.6903 0.5788 0.5372 50.01%
  QoQ % 11.63% 18.85% 5.89% 1.83% 19.26% 7.74% -
  Horiz. % 183.82% 164.67% 138.55% 130.85% 128.50% 107.74% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 2.2500 1.2500 1.3900 1.3800 1.4000 1.1100 0.9400 -
P/RPS 1.68 1.00 1.05 1.07 1.08 0.83 0.74 72.65%
  QoQ % 68.00% -4.76% -1.87% -0.93% 30.12% 12.16% -
  Horiz. % 227.03% 135.14% 141.89% 144.59% 145.95% 112.16% 100.00%
P/EPS 7.89 5.88 6.49 6.74 12.69 4.32 4.66 42.01%
  QoQ % 34.18% -9.40% -3.71% -46.89% 193.75% -7.30% -
  Horiz. % 169.31% 126.18% 139.27% 144.64% 272.32% 92.70% 100.00%
EY 12.67 17.00 15.40 14.84 7.88 23.15 21.45 -29.58%
  QoQ % -25.47% 10.39% 3.77% 88.32% -65.96% 7.93% -
  Horiz. % 59.07% 79.25% 71.79% 69.18% 36.74% 107.93% 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 1.87 1.17 1.38 1.45 1.49 1.35 1.24 31.47%
  QoQ % 59.83% -15.22% -4.83% -2.68% 10.37% 8.87% -
  Horiz. % 150.81% 94.35% 111.29% 116.94% 120.16% 108.87% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 18/08/10 31/05/10 25/02/10 20/11/09 12/08/09 28/05/09 -
Price 2.5500 1.6800 1.2200 1.4400 1.2800 1.4200 1.2500 -
P/RPS 1.91 1.35 0.92 1.12 0.98 1.06 0.98 55.97%
  QoQ % 41.48% 46.74% -17.86% 14.29% -7.55% 8.16% -
  Horiz. % 194.90% 137.76% 93.88% 114.29% 100.00% 108.16% 100.00%
P/EPS 8.94 7.91 5.70 7.03 11.61 5.53 6.20 27.60%
  QoQ % 13.02% 38.77% -18.92% -39.45% 109.95% -10.81% -
  Horiz. % 144.19% 127.58% 91.94% 113.39% 187.26% 89.19% 100.00%
EY 11.18 12.65 17.55 14.22 8.62 18.10 16.13 -21.66%
  QoQ % -11.62% -27.92% 23.42% 64.97% -52.38% 12.21% -
  Horiz. % 69.31% 78.43% 108.80% 88.16% 53.44% 112.21% 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 2.12 1.57 1.21 1.52 1.36 1.73 1.64 18.65%
  QoQ % 35.03% 29.75% -20.39% 11.76% -21.39% 5.49% -
  Horiz. % 129.27% 95.73% 73.78% 92.68% 82.93% 105.49% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. MPCORP (6548) - Substantial Progress To Exit PN17 !!! Grand Mustah Trading Journey
2. 祝大家金鼠年行大运,(鼠)数钱(鼠)数不完,大家一起发! ~~ Stock Pick Link Inside ~~ Stock Pick Contest Year 2020
3. INARI - The True and The Ugly Face Surface LogicTrading Analysis
4. Health official: New China virus 'not as powerful as SARS' Good Articles to Share
5. CALVIN'S HAPPY RESPONSE TO QUESTIONS ABOUT NETX WINNING NFCP FIBERISATION JOBS THE INVESTMENT APPROACH OF CALVIN TAN
6. CBIP - The Plantation Production / Revenue will Explode and Shoot through the Roof i3gambler
7. Calvin's Sunday Sharing: THOU CROWNEST THE YEAR WITH THY GOODNESS; THY PATHS DROP FATNESS (Reposting) THE INVESTMENT APPROACH OF CALVIN TAN
8. Top Glove jumps because of Coronavirus Retirement Planning
Partners & Brokers