Highlights

[AIRASIA] QoQ TTM Result on 2013-03-31 [#1]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 22-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     -8.60%    YoY -     28.49%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 5,103,972 5,185,962 5,143,172 5,078,477 4,946,091 4,865,917 4,710,044 5.49%
  QoQ % -1.58% 0.83% 1.27% 2.68% 1.65% 3.31% -
  Horiz. % 108.36% 110.10% 109.20% 107.82% 105.01% 103.31% 100.00%
PBT 366,230 582,514 816,506 879,173 959,739 971,239 820,632 -41.52%
  QoQ % -37.13% -28.66% -7.13% -8.39% -1.18% 18.35% -
  Horiz. % 44.63% 70.98% 99.50% 107.13% 116.95% 118.35% 100.00%
Tax 894 -80,480 -192,144 -160,026 -172,948 -357,180 -212,084 -
  QoQ % 101.11% 58.11% -20.07% 7.47% 51.58% -68.41% -
  Horiz. % -0.42% 37.95% 90.60% 75.45% 81.55% 168.41% 100.00%
NP 367,124 502,034 624,362 719,147 786,791 614,059 608,548 -28.54%
  QoQ % -26.87% -19.59% -13.18% -8.60% 28.13% 0.91% -
  Horiz. % 60.33% 82.50% 102.60% 118.17% 129.29% 100.91% 100.00%
NP to SH 367,124 502,034 624,362 719,147 786,791 614,059 608,548 -28.54%
  QoQ % -26.87% -19.59% -13.18% -8.60% 28.13% 0.91% -
  Horiz. % 60.33% 82.50% 102.60% 118.17% 129.29% 100.91% 100.00%
Tax Rate -0.24 % 13.82 % 23.53 % 18.20 % 18.02 % 36.78 % 25.84 % -
  QoQ % -101.74% -41.27% 29.29% 1.00% -51.01% 42.34% -
  Horiz. % -0.93% 53.48% 91.06% 70.43% 69.74% 142.34% 100.00%
Total Cost 4,736,848 4,683,928 4,518,810 4,359,330 4,159,300 4,251,858 4,101,496 10.05%
  QoQ % 1.13% 3.65% 3.66% 4.81% -2.18% 3.67% -
  Horiz. % 115.49% 114.20% 110.17% 106.29% 101.41% 103.67% 100.00%
Net Worth 2,788,147 4,749,129 4,584,485 4,495,068 2,782,928 5,426,449 2,778,751 0.22%
  QoQ % -41.29% 3.59% 1.99% 61.52% -48.72% 95.28% -
  Horiz. % 100.34% 170.91% 164.98% 161.77% 100.15% 195.28% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 0 500,927 500,927 500,927 500,927 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 100.00% 100.00% 100.00% - -
Div Payout % - % 99.78 % 80.23 % 69.66 % 63.67 % - % - % -
  QoQ % 0.00% 24.37% 15.17% 9.41% 0.00% 0.00% -
  Horiz. % 0.00% 156.71% 126.01% 109.41% 100.00% - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 2,788,147 4,749,129 4,584,485 4,495,068 2,782,928 5,426,449 2,778,751 0.22%
  QoQ % -41.29% 3.59% 1.99% 61.52% -48.72% 95.28% -
  Horiz. % 100.34% 170.91% 164.98% 161.77% 100.15% 195.28% 100.00%
NOSH 2,788,147 2,729,384 2,778,476 2,757,710 2,782,928 2,768,596 2,778,751 0.22%
  QoQ % 2.15% -1.77% 0.75% -0.91% 0.52% -0.37% -
  Horiz. % 100.34% 98.22% 99.99% 99.24% 100.15% 99.63% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 7.19 % 9.68 % 12.14 % 14.16 % 15.91 % 12.62 % 12.92 % -32.27%
  QoQ % -25.72% -20.26% -14.27% -11.00% 26.07% -2.32% -
  Horiz. % 55.65% 74.92% 93.96% 109.60% 123.14% 97.68% 100.00%
ROE 13.17 % 10.57 % 13.62 % 16.00 % 28.27 % 11.32 % 21.90 % -28.69%
  QoQ % 24.60% -22.39% -14.88% -43.40% 149.74% -48.31% -
  Horiz. % 60.14% 48.26% 62.19% 73.06% 129.09% 51.69% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 183.06 190.00 185.11 184.16 177.73 175.75 169.50 5.25%
  QoQ % -3.65% 2.64% 0.52% 3.62% 1.13% 3.69% -
  Horiz. % 108.00% 112.09% 109.21% 108.65% 104.86% 103.69% 100.00%
EPS 13.17 18.39 22.47 26.08 28.27 22.18 21.90 -28.69%
  QoQ % -28.38% -18.16% -13.84% -7.75% 27.46% 1.28% -
  Horiz. % 60.14% 83.97% 102.60% 119.09% 129.09% 101.28% 100.00%
DPS 0.00 18.00 18.00 18.00 18.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 100.00% 100.00% 100.00% - -
NAPS 1.0000 1.7400 1.6500 1.6300 1.0000 1.9600 1.0000 -
  QoQ % -42.53% 5.45% 1.23% 63.00% -48.98% 96.00% -
  Horiz. % 100.00% 174.00% 165.00% 163.00% 100.00% 196.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,341,974
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 152.72 155.18 153.90 151.96 148.00 145.60 140.94 5.48%
  QoQ % -1.59% 0.83% 1.28% 2.68% 1.65% 3.31% -
  Horiz. % 108.36% 110.10% 109.20% 107.82% 105.01% 103.31% 100.00%
EPS 10.99 15.02 18.68 21.52 23.54 18.37 18.21 -28.52%
  QoQ % -26.83% -19.59% -13.20% -8.58% 28.14% 0.88% -
  Horiz. % 60.35% 82.48% 102.58% 118.18% 129.27% 100.88% 100.00%
DPS 0.00 14.99 14.99 14.99 14.99 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 100.00% 100.00% 100.00% - -
NAPS 0.8343 1.4211 1.3718 1.3450 0.8327 1.6237 0.8315 0.22%
  QoQ % -41.29% 3.59% 1.99% 61.52% -48.72% 95.27% -
  Horiz. % 100.34% 170.91% 164.98% 161.76% 100.14% 195.27% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.2000 2.5600 3.1900 2.8300 2.7400 3.0200 3.5700 -
P/RPS 1.20 1.35 1.72 1.54 1.54 1.72 2.11 -31.29%
  QoQ % -11.11% -21.51% 11.69% 0.00% -10.47% -18.48% -
  Horiz. % 56.87% 63.98% 81.52% 72.99% 72.99% 81.52% 100.00%
P/EPS 16.71 13.92 14.20 10.85 9.69 13.62 16.30 1.67%
  QoQ % 20.04% -1.97% 30.88% 11.97% -28.85% -16.44% -
  Horiz. % 102.52% 85.40% 87.12% 66.56% 59.45% 83.56% 100.00%
EY 5.99 7.19 7.04 9.21 10.32 7.34 6.13 -1.52%
  QoQ % -16.69% 2.13% -23.56% -10.76% 40.60% 19.74% -
  Horiz. % 97.72% 117.29% 114.85% 150.24% 168.35% 119.74% 100.00%
DY 0.00 7.03 5.64 6.36 6.57 0.00 0.00 -
  QoQ % 0.00% 24.65% -11.32% -3.20% 0.00% 0.00% -
  Horiz. % 0.00% 107.00% 85.84% 96.80% 100.00% - -
P/NAPS 2.20 1.47 1.93 1.74 2.74 1.54 3.57 -27.52%
  QoQ % 49.66% -23.83% 10.92% -36.50% 77.92% -56.86% -
  Horiz. % 61.62% 41.18% 54.06% 48.74% 76.75% 43.14% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 20/11/13 21/08/13 22/05/13 26/02/13 22/11/12 28/08/12 -
Price 2.3800 2.5100 2.9800 3.2400 2.6400 2.8500 3.5500 -
P/RPS 1.30 1.32 1.61 1.76 1.49 1.62 2.09 -27.07%
  QoQ % -1.52% -18.01% -8.52% 18.12% -8.02% -22.49% -
  Horiz. % 62.20% 63.16% 77.03% 84.21% 71.29% 77.51% 100.00%
P/EPS 18.08 13.65 13.26 12.42 9.34 12.85 16.21 7.53%
  QoQ % 32.45% 2.94% 6.76% 32.98% -27.32% -20.73% -
  Horiz. % 111.54% 84.21% 81.80% 76.62% 57.62% 79.27% 100.00%
EY 5.53 7.33 7.54 8.05 10.71 7.78 6.17 -7.02%
  QoQ % -24.56% -2.79% -6.34% -24.84% 37.66% 26.09% -
  Horiz. % 89.63% 118.80% 122.20% 130.47% 173.58% 126.09% 100.00%
DY 0.00 7.17 6.04 5.56 6.82 0.00 0.00 -
  QoQ % 0.00% 18.71% 8.63% -18.48% 0.00% 0.00% -
  Horiz. % 0.00% 105.13% 88.56% 81.52% 100.00% - -
P/NAPS 2.38 1.44 1.81 1.99 2.64 1.45 3.55 -23.34%
  QoQ % 65.28% -20.44% -9.05% -24.62% 82.07% -59.15% -
  Horiz. % 67.04% 40.56% 50.99% 56.06% 74.37% 40.85% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

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