Highlights

[AIRASIA] QoQ TTM Result on 2009-03-31 [#1]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 28-May-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Mar-2009  [#1]
Profit Trend QoQ -     9.64%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 3,178,854 3,189,783 3,158,024 3,018,411 2,756,436 2,484,240 2,237,916 26.28%
  QoQ % -0.34% 1.01% 4.63% 9.50% 10.96% 11.01% -
  Horiz. % 142.05% 142.53% 141.11% 134.88% 123.17% 111.01% 100.00%
PBT 622,289 -31,194 -671,782 -856,844 -870,788 -239,031 339,988 49.47%
  QoQ % 2,094.90% 95.36% 21.60% 1.60% -264.30% -170.31% -
  Horiz. % 183.03% -9.18% -197.59% -252.02% -256.12% -70.31% 100.00%
Tax -116,020 301,863 1,277,906 1,333,209 1,305,280 1,120,975 256,406 -
  QoQ % -138.43% -76.38% -4.15% 2.14% 16.44% 337.19% -
  Horiz. % -45.25% 117.73% 498.39% 519.96% 509.07% 437.19% 100.00%
NP 506,269 270,669 606,124 476,365 434,492 881,944 596,394 -10.32%
  QoQ % 87.04% -55.34% 27.24% 9.64% -50.73% 47.88% -
  Horiz. % 84.89% 45.38% 101.63% 79.87% 72.85% 147.88% 100.00%
NP to SH 506,269 270,669 606,124 476,365 434,492 881,944 596,394 -10.32%
  QoQ % 87.04% -55.34% 27.24% 9.64% -50.73% 47.88% -
  Horiz. % 84.89% 45.38% 101.63% 79.87% 72.85% 147.88% 100.00%
Tax Rate 18.64 % - % - % - % - % - % -75.42 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -24.71% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 2,672,585 2,919,114 2,551,900 2,542,046 2,321,944 1,602,296 1,641,522 38.27%
  QoQ % -8.45% 14.39% 0.39% 9.48% 44.91% -2.39% -
  Horiz. % 162.81% 177.83% 155.46% 154.86% 141.45% 97.61% 100.00%
Net Worth 2,349,166 2,306,937 1,934,310 1,795,278 1,627,525 1,795,941 2,260,079 2.60%
  QoQ % 1.83% 19.26% 7.74% 10.31% -9.38% -20.54% -
  Horiz. % 103.94% 102.07% 85.59% 79.43% 72.01% 79.46% 100.00%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 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
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 2,349,166 2,306,937 1,934,310 1,795,278 1,627,525 1,795,941 2,260,079 2.60%
  QoQ % 1.83% 19.26% 7.74% 10.31% -9.38% -20.54% -
  Horiz. % 103.94% 102.07% 85.59% 79.43% 72.01% 79.46% 100.00%
NOSH 2,472,806 2,454,188 2,358,915 2,362,209 2,358,733 2,363,081 2,354,249 3.32%
  QoQ % 0.76% 4.04% -0.14% 0.15% -0.18% 0.38% -
  Horiz. % 105.04% 104.25% 100.20% 100.34% 100.19% 100.38% 100.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 15.93 % 8.49 % 19.19 % 15.78 % 15.76 % 35.50 % 26.65 % -28.97%
  QoQ % 87.63% -55.76% 21.61% 0.13% -55.61% 33.21% -
  Horiz. % 59.77% 31.86% 72.01% 59.21% 59.14% 133.21% 100.00%
ROE 21.55 % 11.73 % 31.34 % 26.53 % 26.70 % 49.11 % 26.39 % -12.60%
  QoQ % 83.72% -62.57% 18.13% -0.64% -45.63% 86.09% -
  Horiz. % 81.66% 44.45% 118.76% 100.53% 101.17% 186.09% 100.00%
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 128.55 129.97 133.88 127.78 116.86 105.13 95.06 22.22%
  QoQ % -1.09% -2.92% 4.77% 9.34% 11.16% 10.59% -
  Horiz. % 135.23% 136.72% 140.84% 134.42% 122.93% 110.59% 100.00%
EPS 20.47 11.03 25.70 20.17 18.42 37.32 25.33 -13.21%
  QoQ % 85.58% -57.08% 27.42% 9.50% -50.64% 47.34% -
  Horiz. % 80.81% 43.55% 101.46% 79.63% 72.72% 147.34% 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 0.9500 0.9400 0.8200 0.7600 0.6900 0.7600 0.9600 -0.69%
  QoQ % 1.06% 14.63% 7.89% 10.14% -9.21% -20.83% -
  Horiz. % 98.96% 97.92% 85.42% 79.17% 71.88% 79.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,341,974
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 95.12 95.45 94.50 90.32 82.48 74.33 66.96 26.29%
  QoQ % -0.35% 1.01% 4.63% 9.51% 10.96% 11.01% -
  Horiz. % 142.05% 142.55% 141.13% 134.89% 123.18% 111.01% 100.00%
EPS 15.15 8.10 18.14 14.25 13.00 26.39 17.85 -10.33%
  QoQ % 87.04% -55.35% 27.30% 9.62% -50.74% 47.84% -
  Horiz. % 84.87% 45.38% 101.62% 79.83% 72.83% 147.84% 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 0.7029 0.6903 0.5788 0.5372 0.4870 0.5374 0.6763 2.60%
  QoQ % 1.83% 19.26% 7.74% 10.31% -9.38% -20.54% -
  Horiz. % 103.93% 102.07% 85.58% 79.43% 72.01% 79.46% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.3800 1.4000 1.1100 0.9400 0.8700 1.2400 0.8700 -
P/RPS 1.07 1.08 0.83 0.74 0.74 1.18 0.92 10.56%
  QoQ % -0.93% 30.12% 12.16% 0.00% -37.29% 28.26% -
  Horiz. % 116.30% 117.39% 90.22% 80.43% 80.43% 128.26% 100.00%
P/EPS 6.74 12.69 4.32 4.66 4.72 3.32 3.43 56.69%
  QoQ % -46.89% 193.75% -7.30% -1.27% 42.17% -3.21% -
  Horiz. % 196.50% 369.97% 125.95% 135.86% 137.61% 96.79% 100.00%
EY 14.84 7.88 23.15 21.45 21.17 30.10 29.12 -36.12%
  QoQ % 88.32% -65.96% 7.93% 1.32% -29.67% 3.37% -
  Horiz. % 50.96% 27.06% 79.50% 73.66% 72.70% 103.37% 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 1.45 1.49 1.35 1.24 1.26 1.63 0.91 36.31%
  QoQ % -2.68% 10.37% 8.87% -1.59% -22.70% 79.12% -
  Horiz. % 159.34% 163.74% 148.35% 136.26% 138.46% 179.12% 100.00%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 20/11/09 12/08/09 28/05/09 02/03/09 28/11/08 28/08/08 -
Price 1.4400 1.2800 1.4200 1.2500 0.9400 1.1100 1.1000 -
P/RPS 1.12 0.98 1.06 0.98 0.80 1.06 1.16 -2.31%
  QoQ % 14.29% -7.55% 8.16% 22.50% -24.53% -8.62% -
  Horiz. % 96.55% 84.48% 91.38% 84.48% 68.97% 91.38% 100.00%
P/EPS 7.03 11.61 5.53 6.20 5.10 2.97 4.34 37.80%
  QoQ % -39.45% 109.95% -10.81% 21.57% 71.72% -31.57% -
  Horiz. % 161.98% 267.51% 127.42% 142.86% 117.51% 68.43% 100.00%
EY 14.22 8.62 18.10 16.13 19.60 33.62 23.03 -27.43%
  QoQ % 64.97% -52.38% 12.21% -17.70% -41.70% 45.98% -
  Horiz. % 61.75% 37.43% 78.59% 70.04% 85.11% 145.98% 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 1.52 1.36 1.73 1.64 1.36 1.46 1.15 20.38%
  QoQ % 11.76% -21.39% 5.49% 20.59% -6.85% 26.96% -
  Horiz. % 132.17% 118.26% 150.43% 142.61% 118.26% 126.96% 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.
 


 

309  179  515  1188 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.065+0.01 
 LAMBO 0.06+0.005 
 IMPIANA 0.035-0.005 
 HSI-C5H 0.275+0.005 
 HSI-C5J 0.24-0.005 
 SAPNRG 0.295-0.005 
 DAYANG 0.915+0.025 
 ARMADA 0.185+0.005 
 VC 0.275+0.005 
 EKOVEST 0.77-0.005 
Partners & Brokers