Highlights

[AIRASIA] YoY Annualized Quarter Result on 2010-06-30 [#2]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 18-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     -5.62%    YoY -     23.58%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/12/05 CAGR
Revenue 5,094,082 4,699,918 4,270,112 3,608,014 3,090,254 2,287,078 891,732 26.15%
  YoY % 8.39% 10.07% 18.35% 16.75% 35.12% 156.48% -
  Horiz. % 571.26% 527.05% 478.86% 404.61% 346.55% 256.48% 100.00%
PBT 488,906 775,360 695,818 800,786 524,558 126,546 121,566 20.39%
  YoY % -36.94% 11.43% -13.11% 52.66% 314.52% 4.10% -
  Horiz. % 402.17% 637.81% 572.38% 658.73% 431.50% 104.10% 100.00%
Tax -162,624 -124,226 -143,442 45,296 160,094 214,842 -1,434 87.89%
  YoY % -30.91% 13.40% -416.68% -71.71% -25.48% 15,082.01% -
  Horiz. % 11,340.59% 8,662.90% 10,002.93% -3,158.72% -11,164.16% -14,982.01% 100.00%
NP 326,282 651,134 552,376 846,082 684,652 341,388 120,132 14.25%
  YoY % -49.89% 17.88% -34.71% 23.58% 100.55% 184.18% -
  Horiz. % 271.60% 542.02% 459.81% 704.29% 569.92% 284.18% 100.00%
NP to SH 326,282 651,134 552,376 846,082 684,652 341,388 119,814 14.29%
  YoY % -49.89% 17.88% -34.71% 23.58% 100.55% 184.93% -
  Horiz. % 272.32% 543.45% 461.03% 706.16% 571.43% 284.93% 100.00%
Tax Rate 33.26 % 16.02 % 20.61 % -5.66 % -30.52 % -169.77 % 1.18 % 56.06%
  YoY % 107.62% -22.27% 464.13% 81.45% 82.02% -14,487.29% -
  Horiz. % 2,818.64% 1,357.63% 1,746.61% -479.66% -2,586.44% -14,387.29% 100.00%
Total Cost 4,767,800 4,048,784 3,717,736 2,761,932 2,405,602 1,945,690 771,600 27.48%
  YoY % 17.76% 8.90% 34.61% 14.81% 23.64% 152.16% -
  Horiz. % 617.91% 524.73% 481.82% 357.95% 311.77% 252.16% 100.00%
Net Worth 4,562,417 2,779,058 3,894,250 2,958,515 1,935,912 2,275,920 0 -
  YoY % 64.17% -28.64% 31.63% 52.82% -14.94% 0.00% -
  Horiz. % 200.46% 122.11% 171.11% 129.99% 85.06% 100.00% -
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/12/05 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/12/05 CAGR
Net Worth 4,562,417 2,779,058 3,894,250 2,958,515 1,935,912 2,275,920 0 -
  YoY % 64.17% -28.64% 31.63% 52.82% -14.94% 0.00% -
  Horiz. % 200.46% 122.11% 171.11% 129.99% 85.06% 100.00% -
NOSH 2,765,101 2,779,058 2,761,880 2,764,967 2,360,868 2,370,750 2,098,290 3.75%
  YoY % -0.50% 0.62% -0.11% 17.12% -0.42% 12.98% -
  Horiz. % 131.78% 132.44% 131.63% 131.77% 112.51% 112.98% 100.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/12/05 CAGR
NP Margin 6.41 % 13.85 % 12.94 % 23.45 % 22.16 % 14.93 % 13.47 % -9.43%
  YoY % -53.72% 7.03% -44.82% 5.82% 48.43% 10.84% -
  Horiz. % 47.59% 102.82% 96.07% 174.09% 164.51% 110.84% 100.00%
ROE 7.15 % 23.43 % 14.18 % 28.60 % 35.37 % 15.00 % - % -
  YoY % -69.48% 65.23% -50.42% -19.14% 135.80% 0.00% -
  Horiz. % 47.67% 156.20% 94.53% 190.67% 235.80% 100.00% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/12/05 CAGR
RPS 184.23 169.12 154.61 130.49 130.89 96.47 42.50 21.59%
  YoY % 8.93% 9.38% 18.48% -0.31% 35.68% 126.99% -
  Horiz. % 433.48% 397.93% 363.79% 307.04% 307.98% 226.99% 100.00%
EPS 11.80 23.40 20.00 30.60 29.00 14.40 5.60 10.45%
  YoY % -49.57% 17.00% -34.64% 5.52% 101.39% 157.14% -
  Horiz. % 210.71% 417.86% 357.14% 546.43% 517.86% 257.14% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.6500 1.0000 1.4100 1.0700 0.8200 0.9600 0.0000 -
  YoY % 65.00% -29.08% 31.78% 30.49% -14.58% 0.00% -
  Horiz. % 171.88% 104.17% 146.88% 111.46% 85.42% 100.00% -
Adjusted Per Share Value based on latest NOSH - 3,341,974
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/12/05 CAGR
RPS 152.43 140.63 127.77 107.96 92.47 68.43 26.68 26.15%
  YoY % 8.39% 10.06% 18.35% 16.75% 35.13% 156.48% -
  Horiz. % 571.33% 527.10% 478.90% 404.65% 346.59% 256.48% 100.00%
EPS 9.76 19.48 16.53 25.32 20.49 10.22 3.59 14.26%
  YoY % -49.90% 17.85% -34.72% 23.57% 100.49% 184.68% -
  Horiz. % 271.87% 542.62% 460.45% 705.29% 570.75% 284.68% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.3652 0.8316 1.1653 0.8853 0.5793 0.6810 0.0000 -
  YoY % 64.17% -28.64% 31.63% 52.82% -14.93% 0.00% -
  Horiz. % 200.47% 122.11% 171.12% 130.00% 85.07% 100.00% -
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/12/05 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/12/05 -
Price 3.1900 3.5700 3.5200 1.2500 1.1100 0.8700 1.5900 -
P/RPS 1.73 2.11 2.28 0.96 0.85 0.90 3.74 -9.77%
  YoY % -18.01% -7.46% 137.50% 12.94% -5.56% -75.94% -
  Horiz. % 46.26% 56.42% 60.96% 25.67% 22.73% 24.06% 100.00%
P/EPS 27.03 15.24 17.60 4.08 3.83 6.04 27.85 -0.40%
  YoY % 77.36% -13.41% 331.37% 6.53% -36.59% -78.31% -
  Horiz. % 97.06% 54.72% 63.20% 14.65% 13.75% 21.69% 100.00%
EY 3.70 6.56 5.68 24.48 26.13 16.55 3.59 0.40%
  YoY % -43.60% 15.49% -76.80% -6.31% 57.89% 361.00% -
  Horiz. % 103.06% 182.73% 158.22% 681.89% 727.86% 461.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.93 3.57 2.50 1.17 1.35 0.91 0.00 -
  YoY % -45.94% 42.80% 113.68% -13.33% 48.35% 0.00% -
  Horiz. % 212.09% 392.31% 274.73% 128.57% 148.35% 100.00% -
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/12/05 CAGR
Date 21/08/13 28/08/12 23/08/11 18/08/10 12/08/09 28/08/08 24/02/06 -
Price 2.9800 3.5500 3.6200 1.6800 1.4200 1.1000 1.7400 -
P/RPS 1.62 2.10 2.34 1.29 1.08 1.14 4.09 -11.61%
  YoY % -22.86% -10.26% 81.40% 19.44% -5.26% -72.13% -
  Horiz. % 39.61% 51.34% 57.21% 31.54% 26.41% 27.87% 100.00%
P/EPS 25.25 15.15 18.10 5.49 4.90 7.64 30.47 -2.47%
  YoY % 66.67% -16.30% 229.69% 12.04% -35.86% -74.93% -
  Horiz. % 82.87% 49.72% 59.40% 18.02% 16.08% 25.07% 100.00%
EY 3.96 6.60 5.52 18.21 20.42 13.09 3.28 2.54%
  YoY % -40.00% 19.57% -69.69% -10.82% 56.00% 299.09% -
  Horiz. % 120.73% 201.22% 168.29% 555.18% 622.56% 399.09% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.81 3.55 2.57 1.57 1.73 1.15 0.00 -
  YoY % -49.01% 38.13% 63.69% -9.25% 50.43% 0.00% -
  Horiz. % 157.39% 308.70% 223.48% 136.52% 150.43% 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.
 


 

234  282  527  1231 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.085-0.015 
 YONGTAI 0.16+0.025 
 RSAWIT 0.35+0.03 
 XDL 0.160.00 
 HSI-C7K 0.375-0.135 
 TDM 0.315+0.015 
 HSI-H8K 0.15+0.04 
 SUPERMX 1.43+0.12 
 KNM 0.33+0.015 
 HUBLINE 0.0450.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers