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 - 3,341,974
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 155.81 154.71 152.77 152.72 155.18 153.90 151.96 1.68%
  QoQ % 0.71% 1.27% 0.03% -1.59% 0.83% 1.28% -
  Horiz. % 102.53% 101.81% 100.53% 100.50% 102.12% 101.28% 100.00%
EPS 20.37 21.27 12.03 10.99 15.02 18.68 21.52 -3.59%
  QoQ % -4.23% 76.81% 9.46% -26.83% -19.59% -13.20% -
  Horiz. % 94.66% 98.84% 55.90% 51.07% 69.80% 86.80% 100.00%
DPS 0.00 0.00 0.00 0.00 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% 0.00% 100.00% 100.00% 100.00%
NAPS 1.5019 1.5564 1.5134 0.8343 1.4211 1.3718 1.3450 7.63%
  QoQ % -3.50% 2.84% 81.40% -41.29% 3.59% 1.99% -
  Horiz. % 111.67% 115.72% 112.52% 62.03% 105.66% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

720  400  561  737 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.30+0.13 
 SAPNRG 0.12+0.005 
 BINTAI 1.06+0.215 
 KANGER 0.18+0.01 
 TOPBLDS 0.115+0.03 
 KNM 0.215+0.01 
 ARMADA 0.36+0.04 
 TRIVE 0.02+0.005 
 MTRONIC 0.120.00 
 AT 0.19-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS