Highlights

[AIRASIA] QoQ TTM Result on 2013-12-31 [#4]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 26-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     -26.87%    YoY -     -53.34%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 5,206,983 5,170,284 5,105,624 5,103,972 5,185,962 5,143,172 5,078,477 1.68%
  QoQ % 0.71% 1.27% 0.03% -1.58% 0.83% 1.27% -
  Horiz. % 102.53% 101.81% 100.53% 100.50% 102.12% 101.27% 100.00%
PBT 512,282 510,927 368,222 366,230 582,514 816,506 879,173 -30.21%
  QoQ % 0.27% 38.76% 0.54% -37.13% -28.66% -7.13% -
  Horiz. % 58.27% 58.11% 41.88% 41.66% 66.26% 92.87% 100.00%
Tax 168,490 199,930 33,828 894 -80,480 -192,144 -160,026 -
  QoQ % -15.73% 491.02% 3,683.89% 101.11% 58.11% -20.07% -
  Horiz. % -105.29% -124.94% -21.14% -0.56% 50.29% 120.07% 100.00%
NP 680,772 710,857 402,050 367,124 502,034 624,362 719,147 -3.59%
  QoQ % -4.23% 76.81% 9.51% -26.87% -19.59% -13.18% -
  Horiz. % 94.66% 98.85% 55.91% 51.05% 69.81% 86.82% 100.00%
NP to SH 680,772 710,857 402,050 367,124 502,034 624,362 719,147 -3.59%
  QoQ % -4.23% 76.81% 9.51% -26.87% -19.59% -13.18% -
  Horiz. % 94.66% 98.85% 55.91% 51.05% 69.81% 86.82% 100.00%
Tax Rate -32.89 % -39.13 % -9.19 % -0.24 % 13.82 % 23.53 % 18.20 % -
  QoQ % 15.95% -325.79% -3,729.17% -101.74% -41.27% 29.29% -
  Horiz. % -180.71% -215.00% -50.49% -1.32% 75.93% 129.29% 100.00%
Total Cost 4,526,211 4,459,427 4,703,574 4,736,848 4,683,928 4,518,810 4,359,330 2.53%
  QoQ % 1.50% -5.19% -0.70% 1.13% 3.65% 3.66% -
  Horiz. % 103.83% 102.30% 107.90% 108.66% 107.45% 103.66% 100.00%
Net Worth 5,019,209 5,201,362 5,057,827 2,788,147 4,749,129 4,584,485 4,495,068 7.62%
  QoQ % -3.50% 2.84% 81.40% -41.29% 3.59% 1.99% -
  Horiz. % 111.66% 115.71% 112.52% 62.03% 105.65% 101.99% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 0 0 0 0 500,927 500,927 500,927 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% 100.00% 100.00%
Div Payout % - % - % - % - % 99.78 % 80.23 % 69.66 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 24.37% 15.17% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 143.24% 115.17% 100.00%
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 5,019,209 5,201,362 5,057,827 2,788,147 4,749,129 4,584,485 4,495,068 7.62%
  QoQ % -3.50% 2.84% 81.40% -41.29% 3.59% 1.99% -
  Horiz. % 111.66% 115.71% 112.52% 62.03% 105.65% 101.99% 100.00%
NOSH 2,698,499 2,781,477 2,794,380 2,788,147 2,729,384 2,778,476 2,757,710 -1.44%
  QoQ % -2.98% -0.46% 0.22% 2.15% -1.77% 0.75% -
  Horiz. % 97.85% 100.86% 101.33% 101.10% 98.97% 100.75% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 13.07 % 13.75 % 7.87 % 7.19 % 9.68 % 12.14 % 14.16 % -5.20%
  QoQ % -4.95% 74.71% 9.46% -25.72% -20.26% -14.27% -
  Horiz. % 92.30% 97.10% 55.58% 50.78% 68.36% 85.73% 100.00%
ROE 13.56 % 13.67 % 7.95 % 13.17 % 10.57 % 13.62 % 16.00 % -10.44%
  QoQ % -0.80% 71.95% -39.64% 24.60% -22.39% -14.88% -
  Horiz. % 84.75% 85.44% 49.69% 82.31% 66.06% 85.12% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 192.96 185.88 182.71 183.06 190.00 185.11 184.16 3.16%
  QoQ % 3.81% 1.73% -0.19% -3.65% 2.64% 0.52% -
  Horiz. % 104.78% 100.93% 99.21% 99.40% 103.17% 100.52% 100.00%
EPS 25.23 25.56 14.39 13.17 18.39 22.47 26.08 -2.18%
  QoQ % -1.29% 77.62% 9.26% -28.38% -18.16% -13.84% -
  Horiz. % 96.74% 98.01% 55.18% 50.50% 70.51% 86.16% 100.00%
DPS 0.00 0.00 0.00 0.00 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% 0.00% 100.00% 100.00% 100.00%
NAPS 1.8600 1.8700 1.8100 1.0000 1.7400 1.6500 1.6300 9.19%
  QoQ % -0.53% 3.31% 81.00% -42.53% 5.45% 1.23% -
  Horiz. % 114.11% 114.72% 111.04% 61.35% 106.75% 101.23% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,898,052
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 133.58 132.64 130.98 130.94 133.04 131.94 130.28 1.68%
  QoQ % 0.71% 1.27% 0.03% -1.58% 0.83% 1.27% -
  Horiz. % 102.53% 101.81% 100.54% 100.51% 102.12% 101.27% 100.00%
EPS 17.46 18.24 10.31 9.42 12.88 16.02 18.45 -3.61%
  QoQ % -4.28% 76.92% 9.45% -26.86% -19.60% -13.17% -
  Horiz. % 94.63% 98.86% 55.88% 51.06% 69.81% 86.83% 100.00%
DPS 0.00 0.00 0.00 0.00 12.85 12.85 12.85 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% 100.00% 100.00%
NAPS 1.2876 1.3343 1.2975 0.7153 1.2183 1.1761 1.1532 7.62%
  QoQ % -3.50% 2.84% 81.39% -41.29% 3.59% 1.99% -
  Horiz. % 111.65% 115.70% 112.51% 62.03% 105.65% 101.99% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 2.5300 2.3000 2.5500 2.2000 2.5600 3.1900 2.8300 -
P/RPS 1.31 1.24 1.40 1.20 1.35 1.72 1.54 -10.21%
  QoQ % 5.65% -11.43% 16.67% -11.11% -21.51% 11.69% -
  Horiz. % 85.06% 80.52% 90.91% 77.92% 87.66% 111.69% 100.00%
P/EPS 10.03 9.00 17.72 16.71 13.92 14.20 10.85 -5.10%
  QoQ % 11.44% -49.21% 6.04% 20.04% -1.97% 30.88% -
  Horiz. % 92.44% 82.95% 163.32% 154.01% 128.29% 130.88% 100.00%
EY 9.97 11.11 5.64 5.99 7.19 7.04 9.21 5.42%
  QoQ % -10.26% 96.99% -5.84% -16.69% 2.13% -23.56% -
  Horiz. % 108.25% 120.63% 61.24% 65.04% 78.07% 76.44% 100.00%
DY 0.00 0.00 0.00 0.00 7.03 5.64 6.36 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 24.65% -11.32% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 110.53% 88.68% 100.00%
P/NAPS 1.36 1.23 1.41 2.20 1.47 1.93 1.74 -15.14%
  QoQ % 10.57% -12.77% -35.91% 49.66% -23.83% 10.92% -
  Horiz. % 78.16% 70.69% 81.03% 126.44% 84.48% 110.92% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 19/11/14 20/08/14 20/05/14 26/02/14 20/11/13 21/08/13 22/05/13 -
Price 2.4600 2.3800 2.3300 2.3800 2.5100 2.9800 3.2400 -
P/RPS 1.27 1.28 1.28 1.30 1.32 1.61 1.76 -19.53%
  QoQ % -0.78% 0.00% -1.54% -1.52% -18.01% -8.52% -
  Horiz. % 72.16% 72.73% 72.73% 73.86% 75.00% 91.48% 100.00%
P/EPS 9.75 9.31 16.19 18.08 13.65 13.26 12.42 -14.89%
  QoQ % 4.73% -42.50% -10.45% 32.45% 2.94% 6.76% -
  Horiz. % 78.50% 74.96% 130.35% 145.57% 109.90% 106.76% 100.00%
EY 10.26 10.74 6.18 5.53 7.33 7.54 8.05 17.54%
  QoQ % -4.47% 73.79% 11.75% -24.56% -2.79% -6.34% -
  Horiz. % 127.45% 133.42% 76.77% 68.70% 91.06% 93.66% 100.00%
DY 0.00 0.00 0.00 0.00 7.17 6.04 5.56 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 18.71% 8.63% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 128.96% 108.63% 100.00%
P/NAPS 1.32 1.27 1.29 2.38 1.44 1.81 1.99 -23.92%
  QoQ % 3.94% -1.55% -45.80% 65.28% -20.44% -9.05% -
  Horiz. % 66.33% 63.82% 64.82% 119.60% 72.36% 90.95% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Health minister: Traveller from South Africa on Nov 19 is Malaysia’s first Omicron case save malaysia!
2. WHO urges Asia-Pacific to ready for Omicron-driven surge in infections Good Articles to Share
3. Latest Land Disposal in Sg Tiram, Johor, shows Palm Oil Companies with Huge Landbanks with Cheap Book Value are Jewels, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
4. Aurelius Technologies Bhd - Global EMS Provider PublicInvest Research
5. Bitcoin extends downtrend, falls 12.1% to US$47,176 Good Articles to Share
6. Hawkish Fed boosts value stocks’ appeal for some investors Good Articles to Share
7. Vietnam’s EV maker VinFast plans US IPO in second half of 2022 Good Articles to Share
8. “Don’t panic over Omicron”: WHO says there is much to learn about the new variant Good Articles to Share
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

362  474  546  892 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.015-0.005 
 VS 1.15-0.27 
 THHEAVY 0.015-0.05 
 VS-WB 0.355-0.09 
 IMPIANA 0.085+0.005 
 INARI 3.87-0.23 
 GOCEAN 0.0350.00 
 DNEX 0.745-0.025 
 ATAIMS 0.445+0.035 
 EAH 0.02+0.005 
PARTNERS & BROKERS