Highlights

[AIRASIA] YoY Annual (Unaudited) 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 YoY -     201.95%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/06/06 30/06/05 CAGR
Revenue 4,946,091 4,495,141 3,992,722 3,178,854 2,851,786 1,058,107 666,250 30.60%
  YoY % 10.03% 12.58% 25.60% 11.47% 169.52% 58.82% -
  Horiz. % 742.38% 674.69% 599.28% 477.13% 428.04% 158.82% 100.00%
PBT 962,557 777,017 1,099,299 622,288 -869,198 86,174 125,478 31.17%
  YoY % 23.88% -29.32% 76.65% 171.59% -1,108.65% -31.32% -
  Horiz. % 767.11% 619.25% 876.09% 495.93% -692.71% 68.68% 100.00%
Tax -172,949 -221,693 -32,422 -116,021 372,635 115,528 -13,843 39.97%
  YoY % 21.99% -583.77% 72.06% -131.14% 222.55% 934.56% -
  Horiz. % 1,249.36% 1,601.48% 234.21% 838.12% -2,691.87% -834.56% 100.00%
NP 789,608 555,324 1,066,877 506,267 -496,563 201,702 111,635 29.76%
  YoY % 42.19% -47.95% 110.73% 201.95% -346.19% 80.68% -
  Horiz. % 707.31% 497.45% 955.68% 453.50% -444.81% 180.68% 100.00%
NP to SH 789,608 555,324 1,066,877 506,267 -496,563 201,702 111,635 29.76%
  YoY % 42.19% -47.95% 110.73% 201.95% -346.19% 80.68% -
  Horiz. % 707.31% 497.45% 955.68% 453.50% -444.81% 180.68% 100.00%
Tax Rate 17.97 % 28.53 % 2.95 % 18.64 % - % -134.06 % 11.03 % 6.72%
  YoY % -37.01% 867.12% -84.17% 0.00% 0.00% -1,315.41% -
  Horiz. % 162.92% 258.66% 26.75% 168.99% 0.00% -1,215.41% 100.00%
Total Cost 4,156,483 3,939,817 2,925,845 2,672,587 3,348,349 856,405 554,615 30.76%
  YoY % 5.50% 34.66% 9.48% -20.18% 290.98% 54.41% -
  Horiz. % 749.44% 710.37% 527.55% 481.88% 603.72% 154.41% 100.00%
Net Worth 4,863,050 4,029,621 3,620,748 2,328,577 1,603,912 1,151,890 866,862 25.82%
  YoY % 20.68% 11.29% 55.49% 45.18% 39.24% 32.88% -
  Horiz. % 560.99% 464.85% 417.68% 268.62% 185.02% 132.88% 100.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/06/06 30/06/05 CAGR
Div 500,199 138,952 - - - - - -
  YoY % 259.98% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 359.98% 100.00% - - - - -
Div Payout % 63.35 % 25.02 % - % - % - % - % - % -
  YoY % 153.20% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 253.20% 100.00% - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/06/06 30/06/05 CAGR
Net Worth 4,863,050 4,029,621 3,620,748 2,328,577 1,603,912 1,151,890 866,862 25.82%
  YoY % 20.68% 11.29% 55.49% 45.18% 39.24% 32.88% -
  Horiz. % 560.99% 464.85% 417.68% 268.62% 185.02% 132.88% 100.00%
NOSH 2,778,886 2,779,049 2,763,930 2,451,133 2,358,695 2,350,796 2,114,299 3.71%
  YoY % -0.01% 0.55% 12.76% 3.92% 0.34% 11.19% -
  Horiz. % 131.43% 131.44% 130.73% 115.93% 111.56% 111.19% 100.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/06/06 30/06/05 CAGR
NP Margin 15.96 % 12.35 % 26.72 % 15.93 % -17.41 % 19.06 % 16.76 % -0.65%
  YoY % 29.23% -53.78% 67.73% 191.50% -191.34% 13.72% -
  Horiz. % 95.23% 73.69% 159.43% 95.05% -103.88% 113.72% 100.00%
ROE 16.24 % 13.78 % 29.47 % 21.74 % -30.96 % 17.51 % 12.88 % 3.13%
  YoY % 17.85% -53.24% 35.56% 170.22% -276.81% 35.95% -
  Horiz. % 126.09% 106.99% 228.80% 168.79% -240.37% 135.95% 100.00%
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/06/06 30/06/05 CAGR
RPS 177.99 161.75 144.46 129.69 120.91 45.01 31.51 25.93%
  YoY % 10.04% 11.97% 11.39% 7.26% 168.63% 42.84% -
  Horiz. % 564.87% 513.33% 458.46% 411.58% 383.72% 142.84% 100.00%
EPS 28.40 20.00 38.60 20.60 -20.90 8.60 5.28 25.11%
  YoY % 42.00% -48.19% 87.38% 198.56% -343.02% 62.88% -
  Horiz. % 537.88% 378.79% 731.06% 390.15% -395.83% 162.88% 100.00%
DPS 18.00 5.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 260.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 360.00% 100.00% - - - - -
NAPS 1.7500 1.4500 1.3100 0.9500 0.6800 0.4900 0.4100 21.32%
  YoY % 20.69% 10.69% 37.89% 39.71% 38.78% 19.51% -
  Horiz. % 426.83% 353.66% 319.51% 231.71% 165.85% 119.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,341,974
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/06/06 30/06/05 CAGR
RPS 148.00 134.51 119.47 95.12 85.33 31.66 19.94 30.59%
  YoY % 10.03% 12.59% 25.60% 11.47% 169.52% 58.78% -
  Horiz. % 742.23% 674.57% 599.15% 477.03% 427.93% 158.78% 100.00%
EPS 23.63 16.62 31.92 15.15 -14.86 6.04 3.34 29.76%
  YoY % 42.18% -47.93% 110.69% 201.95% -346.03% 80.84% -
  Horiz. % 707.48% 497.60% 955.69% 453.59% -444.91% 180.84% 100.00%
DPS 14.97 4.16 0.00 0.00 0.00 0.00 0.00 -
  YoY % 259.86% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 359.86% 100.00% - - - - -
NAPS 1.4551 1.2058 1.0834 0.6968 0.4799 0.3447 0.2594 25.81%
  YoY % 20.68% 11.30% 55.48% 45.20% 39.22% 32.88% -
  Horiz. % 560.95% 464.84% 417.66% 268.62% 185.00% 132.88% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/06/06 30/06/05 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 30/06/06 30/06/05 -
Price 2.7400 3.7700 2.5300 1.3800 0.8700 1.5000 1.6400 -
P/RPS 1.54 2.33 1.75 1.06 0.72 3.33 5.20 -14.96%
  YoY % -33.91% 33.14% 65.09% 47.22% -78.38% -35.96% -
  Horiz. % 29.62% 44.81% 33.65% 20.38% 13.85% 64.04% 100.00%
P/EPS 9.64 18.87 6.55 6.68 -4.13 17.48 31.06 -14.43%
  YoY % -48.91% 188.09% -1.95% 261.74% -123.63% -43.72% -
  Horiz. % 31.04% 60.75% 21.09% 21.51% -13.30% 56.28% 100.00%
EY 10.37 5.30 15.26 14.97 -24.20 5.72 3.22 16.85%
  YoY % 95.66% -65.27% 1.94% 161.86% -523.08% 77.64% -
  Horiz. % 322.05% 164.60% 473.91% 464.91% -751.55% 177.64% 100.00%
DY 6.57 1.33 0.00 0.00 0.00 0.00 0.00 -
  YoY % 393.98% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 493.98% 100.00% - - - - -
P/NAPS 1.57 2.60 1.93 1.45 1.28 3.06 4.00 -11.71%
  YoY % -39.62% 34.72% 33.10% 13.28% -58.17% -23.50% -
  Horiz. % 39.25% 65.00% 48.25% 36.25% 32.00% 76.50% 100.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/06/06 30/06/05 CAGR
Date 26/02/13 22/02/12 24/02/11 25/02/10 02/03/09 29/08/06 26/08/05 -
Price 2.6400 3.6500 2.3500 1.4400 0.9400 1.3300 1.5800 -
P/RPS 1.48 2.26 1.63 1.11 0.78 2.95 5.01 -14.99%
  YoY % -34.51% 38.65% 46.85% 42.31% -73.56% -41.12% -
  Horiz. % 29.54% 45.11% 32.53% 22.16% 15.57% 58.88% 100.00%
P/EPS 9.29 18.27 6.09 6.97 -4.47 15.50 29.92 -14.42%
  YoY % -49.15% 200.00% -12.63% 255.93% -128.84% -48.20% -
  Horiz. % 31.05% 61.06% 20.35% 23.30% -14.94% 51.80% 100.00%
EY 10.76 5.47 16.43 14.34 -22.40 6.45 3.34 16.86%
  YoY % 96.71% -66.71% 14.57% 164.02% -447.29% 93.11% -
  Horiz. % 322.16% 163.77% 491.92% 429.34% -670.66% 193.11% 100.00%
DY 6.82 1.37 0.00 0.00 0.00 0.00 0.00 -
  YoY % 397.81% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 497.81% 100.00% - - - - -
P/NAPS 1.51 2.52 1.79 1.52 1.38 2.71 3.85 -11.72%
  YoY % -40.08% 40.78% 17.76% 10.14% -49.08% -29.61% -
  Horiz. % 39.22% 65.45% 46.49% 39.48% 35.84% 70.39% 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