Highlights

[AIRASIA] YoY Annualized Quarter Result on 2012-12-31 [#4]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 26-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     21.80%    YoY -     42.19%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 6,297,658 5,415,744 5,111,822 4,946,091 4,495,141 3,992,722 3,178,854 12.06%
  YoY % 16.28% 5.95% 3.35% 10.03% 12.58% 25.60% -
  Horiz. % 198.11% 170.37% 160.81% 155.59% 141.41% 125.60% 100.00%
PBT 215,150 22,701 361,235 962,557 777,017 1,099,299 622,288 -16.22%
  YoY % 847.76% -93.72% -62.47% 23.88% -29.32% 76.65% -
  Horiz. % 34.57% 3.65% 58.05% 154.68% 124.86% 176.65% 100.00%
Tax 326,130 60,135 889 -172,949 -221,693 -32,422 -116,021 -
  YoY % 442.33% 6,664.34% 100.51% 21.99% -583.77% 72.06% -
  Horiz. % -281.10% -51.83% -0.77% 149.07% 191.08% 27.94% 100.00%
NP 541,280 82,836 362,124 789,608 555,324 1,066,877 506,267 1.12%
  YoY % 553.44% -77.12% -54.14% 42.19% -47.95% 110.73% -
  Horiz. % 106.92% 16.36% 71.53% 155.97% 109.69% 210.73% 100.00%
NP to SH 541,194 82,836 362,124 789,608 555,324 1,066,877 506,267 1.12%
  YoY % 553.33% -77.12% -54.14% 42.19% -47.95% 110.73% -
  Horiz. % 106.90% 16.36% 71.53% 155.97% 109.69% 210.73% 100.00%
Tax Rate -151.58 % -264.90 % -0.25 % 17.97 % 28.53 % 2.95 % 18.64 % -
  YoY % 42.78% -105,860.00% -101.39% -37.01% 867.12% -84.17% -
  Horiz. % -813.20% -1,421.14% -1.34% 96.41% 153.06% 15.83% 100.00%
Total Cost 5,756,378 5,332,908 4,749,698 4,156,483 3,939,817 2,925,845 2,672,587 13.63%
  YoY % 7.94% 12.28% 14.27% 5.50% 34.66% 9.48% -
  Horiz. % 215.39% 199.54% 177.72% 155.52% 147.42% 109.48% 100.00%
Net Worth 4,461,542 4,528,367 5,002,502 4,863,050 4,029,621 3,620,748 2,328,577 11.44%
  YoY % -1.48% -9.48% 2.87% 20.68% 11.29% 55.49% -
  Horiz. % 191.60% 194.47% 214.83% 208.84% 173.05% 155.49% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - 500,199 138,952 - - -
  YoY % 0.00% 0.00% 0.00% 259.98% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 359.98% 100.00% - -
Div Payout % - % - % - % 63.35 % 25.02 % - % - % -
  YoY % 0.00% 0.00% 0.00% 153.20% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 253.20% 100.00% - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 4,461,542 4,528,367 5,002,502 4,863,050 4,029,621 3,620,748 2,328,577 11.44%
  YoY % -1.48% -9.48% 2.87% 20.68% 11.29% 55.49% -
  Horiz. % 191.60% 194.47% 214.83% 208.84% 173.05% 155.49% 100.00%
NOSH 2,788,463 2,761,200 2,779,167 2,778,886 2,779,049 2,763,930 2,451,133 2.17%
  YoY % 0.99% -0.65% 0.01% -0.01% 0.55% 12.76% -
  Horiz. % 113.76% 112.65% 113.38% 113.37% 113.38% 112.76% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 8.59 % 1.53 % 7.08 % 15.96 % 12.35 % 26.72 % 15.93 % -9.78%
  YoY % 461.44% -78.39% -55.64% 29.23% -53.78% 67.73% -
  Horiz. % 53.92% 9.60% 44.44% 100.19% 77.53% 167.73% 100.00%
ROE 12.13 % 1.83 % 7.24 % 16.24 % 13.78 % 29.47 % 21.74 % -9.26%
  YoY % 562.84% -74.72% -55.42% 17.85% -53.24% 35.56% -
  Horiz. % 55.80% 8.42% 33.30% 74.70% 63.39% 135.56% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 225.85 196.14 183.93 177.99 161.75 144.46 129.69 9.68%
  YoY % 15.15% 6.64% 3.34% 10.04% 11.97% 11.39% -
  Horiz. % 174.15% 151.24% 141.82% 137.24% 124.72% 111.39% 100.00%
EPS 19.40 3.00 13.00 28.40 20.00 38.60 20.60 -0.99%
  YoY % 546.67% -76.92% -54.23% 42.00% -48.19% 87.38% -
  Horiz. % 94.17% 14.56% 63.11% 137.86% 97.09% 187.38% 100.00%
DPS 0.00 0.00 0.00 18.00 5.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 260.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 360.00% 100.00% - -
NAPS 1.6000 1.6400 1.8000 1.7500 1.4500 1.3100 0.9500 9.07%
  YoY % -2.44% -8.89% 2.86% 20.69% 10.69% 37.89% -
  Horiz. % 168.42% 172.63% 189.47% 184.21% 152.63% 137.89% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,341,974
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 188.44 162.05 152.96 148.00 134.51 119.47 95.12 12.06%
  YoY % 16.29% 5.94% 3.35% 10.03% 12.59% 25.60% -
  Horiz. % 198.11% 170.36% 160.81% 155.59% 141.41% 125.60% 100.00%
EPS 16.19 2.48 10.84 23.63 16.62 31.92 15.15 1.11%
  YoY % 552.82% -77.12% -54.13% 42.18% -47.93% 110.69% -
  Horiz. % 106.86% 16.37% 71.55% 155.97% 109.70% 210.69% 100.00%
DPS 0.00 0.00 0.00 14.97 4.16 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 259.86% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 359.86% 100.00% - -
NAPS 1.3350 1.3550 1.4969 1.4551 1.2058 1.0834 0.6968 11.44%
  YoY % -1.48% -9.48% 2.87% 20.68% 11.30% 55.48% -
  Horiz. % 191.59% 194.46% 214.82% 208.83% 173.05% 155.48% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.2900 2.7200 2.2000 2.7400 3.7700 2.5300 1.3800 -
P/RPS 0.57 1.39 1.20 1.54 2.33 1.75 1.06 -9.82%
  YoY % -58.99% 15.83% -22.08% -33.91% 33.14% 65.09% -
  Horiz. % 53.77% 131.13% 113.21% 145.28% 219.81% 165.09% 100.00%
P/EPS 6.65 90.67 16.88 9.64 18.87 6.55 6.68 -0.07%
  YoY % -92.67% 437.14% 75.10% -48.91% 188.09% -1.95% -
  Horiz. % 99.55% 1,357.34% 252.69% 144.31% 282.49% 98.05% 100.00%
EY 15.05 1.10 5.92 10.37 5.30 15.26 14.97 0.09%
  YoY % 1,268.18% -81.42% -42.91% 95.66% -65.27% 1.94% -
  Horiz. % 100.53% 7.35% 39.55% 69.27% 35.40% 101.94% 100.00%
DY 0.00 0.00 0.00 6.57 1.33 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 393.98% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 493.98% 100.00% - -
P/NAPS 0.81 1.66 1.22 1.57 2.60 1.93 1.45 -9.24%
  YoY % -51.20% 36.07% -22.29% -39.62% 34.72% 33.10% -
  Horiz. % 55.86% 114.48% 84.14% 108.28% 179.31% 133.10% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 26/02/15 26/02/14 26/02/13 22/02/12 24/02/11 25/02/10 -
Price 1.3900 2.7000 2.3800 2.6400 3.6500 2.3500 1.4400 -
P/RPS 0.62 1.38 1.29 1.48 2.26 1.63 1.11 -9.25%
  YoY % -55.07% 6.98% -12.84% -34.51% 38.65% 46.85% -
  Horiz. % 55.86% 124.32% 116.22% 133.33% 203.60% 146.85% 100.00%
P/EPS 7.16 90.00 18.27 9.29 18.27 6.09 6.97 0.45%
  YoY % -92.04% 392.61% 96.66% -49.15% 200.00% -12.63% -
  Horiz. % 102.73% 1,291.25% 262.12% 133.29% 262.12% 87.37% 100.00%
EY 13.96 1.11 5.47 10.76 5.47 16.43 14.34 -0.45%
  YoY % 1,157.66% -79.71% -49.16% 96.71% -66.71% 14.57% -
  Horiz. % 97.35% 7.74% 38.15% 75.03% 38.15% 114.57% 100.00%
DY 0.00 0.00 0.00 6.82 1.37 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 397.81% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 497.81% 100.00% - -
P/NAPS 0.87 1.65 1.32 1.51 2.52 1.79 1.52 -8.88%
  YoY % -47.27% 25.00% -12.58% -40.08% 40.78% 17.76% -
  Horiz. % 57.24% 108.55% 86.84% 99.34% 165.79% 117.76% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

460  366  652  1064 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.305+0.005 
 FINTEC 0.0750.00 
 KEYASIC 0.105+0.015 
 DNEX-WD 0.060.00 
 PBBANK 4.53+0.27 
 QES 0.40+0.035 
 MLAB 0.075+0.01 
 PHB 0.0250.00 
 PBBANK-C57 0.18+0.04 
 KSTAR 0.17-0.005 

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!

TOP ARTICLES

1. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
2. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
3. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
4. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
5. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
6. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
7. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
8. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
PARTNERS & BROKERS