[AIRASIA] YoY Annualized Quarter Result on 2012-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 5,243,300 5,226,704 5,094,082 4,699,918 4,270,112 3,608,014 3,090,254 9.21% YoY % 0.32% 2.60% 8.39% 10.07% 18.35% 16.75% - Horiz. % 169.67% 169.14% 164.84% 152.09% 138.18% 116.75% 100.00%
PBT 484,122 778,292 488,906 775,360 695,818 800,786 524,558 -1.33% YoY % -37.80% 59.19% -36.94% 11.43% -13.11% 52.66% - Horiz. % 92.29% 148.37% 93.20% 147.81% 132.65% 152.66% 100.00%
Tax 300,594 235,454 -162,624 -124,226 -143,442 45,296 160,094 11.07% YoY % 27.67% 244.78% -30.91% 13.40% -416.68% -71.71% - Horiz. % 187.76% 147.07% -101.58% -77.60% -89.60% 28.29% 100.00%
NP 784,716 1,013,746 326,282 651,134 552,376 846,082 684,652 2.30% YoY % -22.59% 210.70% -49.89% 17.88% -34.71% 23.58% - Horiz. % 114.62% 148.07% 47.66% 95.10% 80.68% 123.58% 100.00%
NP to SH 784,716 1,013,746 326,282 651,134 552,376 846,082 684,652 2.30% YoY % -22.59% 210.70% -49.89% 17.88% -34.71% 23.58% - Horiz. % 114.62% 148.07% 47.66% 95.10% 80.68% 123.58% 100.00%
Tax Rate -62.09 % -30.25 % 33.26 % 16.02 % 20.61 % -5.66 % -30.52 % 12.56% YoY % -105.26% -190.95% 107.62% -22.27% 464.13% 81.45% - Horiz. % 203.44% 99.12% -108.98% -52.49% -67.53% 18.55% 100.00%
Total Cost 4,458,584 4,212,958 4,767,800 4,048,784 3,717,736 2,761,932 2,405,602 10.83% YoY % 5.83% -11.64% 17.76% 8.90% 34.61% 14.81% - Horiz. % 185.34% 175.13% 198.20% 168.31% 154.54% 114.81% 100.00%
Net Worth 4,758,384 5,207,980 4,562,417 2,779,058 3,894,250 2,958,515 1,935,912 16.16% YoY % -8.63% 14.15% 64.17% -28.64% 31.63% 52.82% - Horiz. % 245.80% 269.02% 235.67% 143.55% 201.16% 152.82% 100.00%
Dividend 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 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 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 4,758,384 5,207,980 4,562,417 2,779,058 3,894,250 2,958,515 1,935,912 16.16% YoY % -8.63% 14.15% 64.17% -28.64% 31.63% 52.82% - Horiz. % 245.80% 269.02% 235.67% 143.55% 201.16% 152.82% 100.00%
NOSH 2,782,680 2,785,016 2,765,101 2,779,058 2,761,880 2,764,967 2,360,868 2.78% YoY % -0.08% 0.72% -0.50% 0.62% -0.11% 17.12% - Horiz. % 117.87% 117.97% 117.12% 117.71% 116.99% 117.12% 100.00%
Ratio Analysis 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 14.97 % 19.40 % 6.41 % 13.85 % 12.94 % 23.45 % 22.16 % -6.33% YoY % -22.84% 202.65% -53.72% 7.03% -44.82% 5.82% - Horiz. % 67.55% 87.55% 28.93% 62.50% 58.39% 105.82% 100.00%
ROE 16.49 % 19.47 % 7.15 % 23.43 % 14.18 % 28.60 % 35.37 % -11.94% YoY % -15.31% 172.31% -69.48% 65.23% -50.42% -19.14% - Horiz. % 46.62% 55.05% 20.21% 66.24% 40.09% 80.86% 100.00%
Per Share 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 188.43 187.67 184.23 169.12 154.61 130.49 130.89 6.26% YoY % 0.40% 1.87% 8.93% 9.38% 18.48% -0.31% - Horiz. % 143.96% 143.38% 140.75% 129.21% 118.12% 99.69% 100.00%
EPS 28.20 36.40 11.80 23.40 20.00 30.60 29.00 -0.46% YoY % -22.53% 208.47% -49.57% 17.00% -34.64% 5.52% - Horiz. % 97.24% 125.52% 40.69% 80.69% 68.97% 105.52% 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 1.7100 1.8700 1.6500 1.0000 1.4100 1.0700 0.8200 13.02% YoY % -8.56% 13.33% 65.00% -29.08% 31.78% 30.49% - Horiz. % 208.54% 228.05% 201.22% 121.95% 171.95% 130.49% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,341,974 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 156.89 156.40 152.43 140.63 127.77 107.96 92.47 9.21% YoY % 0.31% 2.60% 8.39% 10.06% 18.35% 16.75% - Horiz. % 169.67% 169.14% 164.84% 152.08% 138.17% 116.75% 100.00%
EPS 23.48 30.33 9.76 19.48 16.53 25.32 20.49 2.30% YoY % -22.58% 210.76% -49.90% 17.85% -34.72% 23.57% - Horiz. % 114.59% 148.02% 47.63% 95.07% 80.67% 123.57% 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 1.4238 1.5584 1.3652 0.8316 1.1653 0.8853 0.5793 16.16% YoY % -8.64% 14.15% 64.17% -28.64% 31.63% 52.82% - Horiz. % 245.78% 269.01% 235.66% 143.55% 201.16% 152.82% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.5400 2.3000 3.1900 3.5700 3.5200 1.2500 1.1100 -
P/RPS 0.82 1.23 1.73 2.11 2.28 0.96 0.85 -0.60% YoY % -33.33% -28.90% -18.01% -7.46% 137.50% 12.94% - Horiz. % 96.47% 144.71% 203.53% 248.24% 268.24% 112.94% 100.00%
P/EPS 5.46 6.32 27.03 15.24 17.60 4.08 3.83 6.08% YoY % -13.61% -76.62% 77.36% -13.41% 331.37% 6.53% - Horiz. % 142.56% 165.01% 705.74% 397.91% 459.53% 106.53% 100.00%
EY 18.31 15.83 3.70 6.56 5.68 24.48 26.13 -5.75% YoY % 15.67% 327.84% -43.60% 15.49% -76.80% -6.31% - Horiz. % 70.07% 60.58% 14.16% 25.11% 21.74% 93.69% 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 0.90 1.23 1.93 3.57 2.50 1.17 1.35 -6.53% YoY % -26.83% -36.27% -45.94% 42.80% 113.68% -13.33% - Horiz. % 66.67% 91.11% 142.96% 264.44% 185.19% 86.67% 100.00%
Price Multiplier on Announcement Date 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 26/08/15 20/08/14 21/08/13 28/08/12 23/08/11 18/08/10 12/08/09 -
Price 0.7800 2.3800 2.9800 3.5500 3.6200 1.6800 1.4200 -
P/RPS 0.41 1.27 1.62 2.10 2.34 1.29 1.08 -14.90% YoY % -67.72% -21.60% -22.86% -10.26% 81.40% 19.44% - Horiz. % 37.96% 117.59% 150.00% 194.44% 216.67% 119.44% 100.00%
P/EPS 2.77 6.54 25.25 15.15 18.10 5.49 4.90 -9.06% YoY % -57.65% -74.10% 66.67% -16.30% 229.69% 12.04% - Horiz. % 56.53% 133.47% 515.31% 309.18% 369.39% 112.04% 100.00%
EY 36.15 15.29 3.96 6.60 5.52 18.21 20.42 9.98% YoY % 136.43% 286.11% -40.00% 19.57% -69.69% -10.82% - Horiz. % 177.03% 74.88% 19.39% 32.32% 27.03% 89.18% 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 0.46 1.27 1.81 3.55 2.57 1.57 1.73 -19.80% YoY % -63.78% -29.83% -49.01% 38.13% 63.69% -9.25% - Horiz. % 26.59% 73.41% 104.62% 205.20% 148.55% 90.75% 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.
Comment
AirAsia Bursa Announcement - Q2 2012 - Final - 28 August.pdf 
