Highlights

[AIRASIA] YoY Annual (Unaudited) Result on 2010-12-31 [#4]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 24-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend YoY -     110.73%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/06/06 CAGR
Revenue 5,111,822 4,946,091 4,495,141 3,992,722 3,178,854 2,851,786 1,058,107 23.34%
  YoY % 3.35% 10.03% 12.58% 25.60% 11.47% 169.52% -
  Horiz. % 483.11% 467.45% 424.83% 377.35% 300.43% 269.52% 100.00%
PBT 361,235 962,557 777,017 1,099,299 622,288 -869,198 86,174 21.03%
  YoY % -62.47% 23.88% -29.32% 76.65% 171.59% -1,108.65% -
  Horiz. % 419.19% 1,116.99% 901.68% 1,275.67% 722.13% -1,008.65% 100.00%
Tax 889 -172,949 -221,693 -32,422 -116,021 372,635 115,528 -47.70%
  YoY % 100.51% 21.99% -583.77% 72.06% -131.14% 222.55% -
  Horiz. % 0.77% -149.70% -191.90% -28.06% -100.43% 322.55% 100.00%
NP 362,124 789,608 555,324 1,066,877 506,267 -496,563 201,702 8.10%
  YoY % -54.14% 42.19% -47.95% 110.73% 201.95% -346.19% -
  Horiz. % 179.53% 391.47% 275.32% 528.94% 251.00% -246.19% 100.00%
NP to SH 362,124 789,608 555,324 1,066,877 506,267 -496,563 201,702 8.10%
  YoY % -54.14% 42.19% -47.95% 110.73% 201.95% -346.19% -
  Horiz. % 179.53% 391.47% 275.32% 528.94% 251.00% -246.19% 100.00%
Tax Rate -0.25 % 17.97 % 28.53 % 2.95 % 18.64 % - % -134.06 % -56.69%
  YoY % -101.39% -37.01% 867.12% -84.17% 0.00% 0.00% -
  Horiz. % 0.19% -13.40% -21.28% -2.20% -13.90% 0.00% 100.00%
Total Cost 4,749,698 4,156,483 3,939,817 2,925,845 2,672,587 3,348,349 856,405 25.62%
  YoY % 14.27% 5.50% 34.66% 9.48% -20.18% 290.98% -
  Horiz. % 554.61% 485.34% 460.04% 341.64% 312.07% 390.98% 100.00%
Net Worth 5,002,502 4,863,050 4,029,621 3,620,748 2,328,577 1,603,912 1,151,890 21.60%
  YoY % 2.87% 20.68% 11.29% 55.49% 45.18% 39.24% -
  Horiz. % 434.29% 422.18% 349.83% 314.33% 202.15% 139.24% 100.00%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/06/06 CAGR
Div - 500,199 138,952 - - - - -
  YoY % 0.00% 259.98% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 359.98% 100.00% - - - -
Div Payout % - % 63.35 % 25.02 % - % - % - % - % -
  YoY % 0.00% 153.20% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 253.20% 100.00% - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/06/06 CAGR
Net Worth 5,002,502 4,863,050 4,029,621 3,620,748 2,328,577 1,603,912 1,151,890 21.60%
  YoY % 2.87% 20.68% 11.29% 55.49% 45.18% 39.24% -
  Horiz. % 434.29% 422.18% 349.83% 314.33% 202.15% 139.24% 100.00%
NOSH 2,779,167 2,778,886 2,779,049 2,763,930 2,451,133 2,358,695 2,350,796 2.25%
  YoY % 0.01% -0.01% 0.55% 12.76% 3.92% 0.34% -
  Horiz. % 118.22% 118.21% 118.22% 117.57% 104.27% 100.34% 100.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/06/06 CAGR
NP Margin 7.08 % 15.96 % 12.35 % 26.72 % 15.93 % -17.41 % 19.06 % -12.35%
  YoY % -55.64% 29.23% -53.78% 67.73% 191.50% -191.34% -
  Horiz. % 37.15% 83.74% 64.80% 140.19% 83.58% -91.34% 100.00%
ROE 7.24 % 16.24 % 13.78 % 29.47 % 21.74 % -30.96 % 17.51 % -11.10%
  YoY % -55.42% 17.85% -53.24% 35.56% 170.22% -276.81% -
  Horiz. % 41.35% 92.75% 78.70% 168.30% 124.16% -176.81% 100.00%
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/06/06 CAGR
RPS 183.93 177.99 161.75 144.46 129.69 120.91 45.01 20.62%
  YoY % 3.34% 10.04% 11.97% 11.39% 7.26% 168.63% -
  Horiz. % 408.64% 395.45% 359.36% 320.95% 288.14% 268.63% 100.00%
EPS 13.00 28.40 20.00 38.60 20.60 -20.90 8.60 5.66%
  YoY % -54.23% 42.00% -48.19% 87.38% 198.56% -343.02% -
  Horiz. % 151.16% 330.23% 232.56% 448.84% 239.53% -243.02% 100.00%
DPS 0.00 18.00 5.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 260.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 360.00% 100.00% - - - -
NAPS 1.8000 1.7500 1.4500 1.3100 0.9500 0.6800 0.4900 18.92%
  YoY % 2.86% 20.69% 10.69% 37.89% 39.71% 38.78% -
  Horiz. % 367.35% 357.14% 295.92% 267.35% 193.88% 138.78% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,341,974
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/06/06 CAGR
RPS 152.96 148.00 134.51 119.47 95.12 85.33 31.66 23.34%
  YoY % 3.35% 10.03% 12.59% 25.60% 11.47% 169.52% -
  Horiz. % 483.13% 467.47% 424.86% 377.35% 300.44% 269.52% 100.00%
EPS 10.84 23.63 16.62 31.92 15.15 -14.86 6.04 8.10%
  YoY % -54.13% 42.18% -47.93% 110.69% 201.95% -346.03% -
  Horiz. % 179.47% 391.23% 275.17% 528.48% 250.83% -246.03% 100.00%
DPS 0.00 14.97 4.16 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 259.86% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 359.86% 100.00% - - - -
NAPS 1.4969 1.4551 1.2058 1.0834 0.6968 0.4799 0.3447 21.60%
  YoY % 2.87% 20.68% 11.30% 55.48% 45.20% 39.22% -
  Horiz. % 434.26% 422.14% 349.81% 314.30% 202.15% 139.22% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/06/06 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 30/06/06 -
Price 2.2000 2.7400 3.7700 2.5300 1.3800 0.8700 1.5000 -
P/RPS 1.20 1.54 2.33 1.75 1.06 0.72 3.33 -12.71%
  YoY % -22.08% -33.91% 33.14% 65.09% 47.22% -78.38% -
  Horiz. % 36.04% 46.25% 69.97% 52.55% 31.83% 21.62% 100.00%
P/EPS 16.88 9.64 18.87 6.55 6.68 -4.13 17.48 -0.46%
  YoY % 75.10% -48.91% 188.09% -1.95% 261.74% -123.63% -
  Horiz. % 96.57% 55.15% 107.95% 37.47% 38.22% -23.63% 100.00%
EY 5.92 10.37 5.30 15.26 14.97 -24.20 5.72 0.46%
  YoY % -42.91% 95.66% -65.27% 1.94% 161.86% -523.08% -
  Horiz. % 103.50% 181.29% 92.66% 266.78% 261.71% -423.08% 100.00%
DY 0.00 6.57 1.33 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 393.98% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 493.98% 100.00% - - - -
P/NAPS 1.22 1.57 2.60 1.93 1.45 1.28 3.06 -11.53%
  YoY % -22.29% -39.62% 34.72% 33.10% 13.28% -58.17% -
  Horiz. % 39.87% 51.31% 84.97% 63.07% 47.39% 41.83% 100.00%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/06/06 CAGR
Date 26/02/14 26/02/13 22/02/12 24/02/11 25/02/10 02/03/09 29/08/06 -
Price 2.3800 2.6400 3.6500 2.3500 1.4400 0.9400 1.3300 -
P/RPS 1.29 1.48 2.26 1.63 1.11 0.78 2.95 -10.43%
  YoY % -12.84% -34.51% 38.65% 46.85% 42.31% -73.56% -
  Horiz. % 43.73% 50.17% 76.61% 55.25% 37.63% 26.44% 100.00%
P/EPS 18.27 9.29 18.27 6.09 6.97 -4.47 15.50 2.21%
  YoY % 96.66% -49.15% 200.00% -12.63% 255.93% -128.84% -
  Horiz. % 117.87% 59.94% 117.87% 39.29% 44.97% -28.84% 100.00%
EY 5.47 10.76 5.47 16.43 14.34 -22.40 6.45 -2.17%
  YoY % -49.16% 96.71% -66.71% 14.57% 164.02% -447.29% -
  Horiz. % 84.81% 166.82% 84.81% 254.73% 222.33% -347.29% 100.00%
DY 0.00 6.82 1.37 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 397.81% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 497.81% 100.00% - - - -
P/NAPS 1.32 1.51 2.52 1.79 1.52 1.38 2.71 -9.13%
  YoY % -12.58% -40.08% 40.78% 17.76% 10.14% -49.08% -
  Horiz. % 48.71% 55.72% 92.99% 66.05% 56.09% 50.92% 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
 
 

573  485  641  409 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BIOHLDG 0.31-0.045 
 AT 0.195-0.015 
 LAMBO 0.04+0.005 
 ASIABIO-OR 0.02+0.005 
 HIAPTEK 0.31+0.03 
 KANGER 0.17-0.005 
 ARMADA 0.320.00 
 XOX 0.105-0.005 
 BIOHLDG-WA 0.235-0.055 
 AEM 0.185+0.01 

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