Highlights

[AIRASIA] YoY Annualized Quarter Result on 2009-03-31 [#1]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 28-May-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Mar-2009  [#1]
Profit Trend QoQ -     263.64%    YoY -     - %
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 30/09/07 31/03/08 30/09/06 CAGR
Revenue 4,673,592 4,213,132 3,482,420 3,188,524 1,846,340 2,140,624 1,328,372 25.68%
  YoY % 10.93% 20.98% 9.22% 72.69% -13.75% 61.15% -
  Horiz. % 351.83% 317.17% 262.16% 240.03% 138.99% 161.15% 100.00%
PBT 849,624 811,496 1,024,728 496,472 298,764 440,696 21,360 95.26%
  YoY % 4.70% -20.81% 106.40% 66.18% -32.21% 1,963.18% -
  Horiz. % 3,977.64% 3,799.14% 4,797.42% 2,324.31% 1,398.71% 2,063.18% 100.00%
Tax -159,876 -123,784 -128,288 316,128 421,144 204,412 258,648 -
  YoY % -29.16% 3.51% -140.58% -24.94% 106.03% -20.97% -
  Horiz. % -61.81% -47.86% -49.60% 122.22% 162.83% 79.03% 100.00%
NP 689,748 687,712 896,440 812,600 719,908 645,108 280,008 17.80%
  YoY % 0.30% -23.28% 10.32% 12.88% 11.59% 130.39% -
  Horiz. % 246.33% 245.60% 320.15% 290.21% 257.10% 230.39% 100.00%
NP to SH 689,748 687,712 896,440 812,600 719,908 645,108 280,008 17.80%
  YoY % 0.30% -23.28% 10.32% 12.88% 11.59% 130.39% -
  Horiz. % 246.33% 245.60% 320.15% 290.21% 257.10% 230.39% 100.00%
Tax Rate 18.82 % 15.25 % 12.52 % -63.67 % -140.96 % -46.38 % -1,210.90 % -
  YoY % 23.41% 21.81% 119.66% 54.83% -203.92% 96.17% -
  Horiz. % -1.55% -1.26% -1.03% 5.26% 11.64% 3.83% 100.00%
Total Cost 3,983,844 3,525,420 2,585,980 2,375,924 1,126,432 1,495,516 1,048,364 27.45%
  YoY % 13.00% 36.33% 8.84% 110.92% -24.68% 42.65% -
  Horiz. % 380.01% 336.28% 246.67% 226.63% 107.45% 142.65% 100.00%
Net Worth 4,338,712 3,826,784 2,487,374 1,795,278 182,314,368 227,399 0 -
  YoY % 13.38% 53.85% 38.55% -99.02% 80,073.70% 0.00% -
  Horiz. % 1,907.97% 1,682.85% 1,093.84% 789.48% 80,173.70% 100.00% -
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 30/09/07 31/03/08 30/09/06 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
31/03/12 31/03/11 31/03/10 31/03/09 30/09/07 31/03/08 30/09/06 CAGR
Net Worth 4,338,712 3,826,784 2,487,374 1,795,278 182,314,368 227,399 0 -
  YoY % 13.38% 53.85% 38.55% -99.02% 80,073.70% 0.00% -
  Horiz. % 1,907.97% 1,682.85% 1,093.84% 789.48% 80,173.70% 100.00% -
NOSH 2,781,225 2,773,032 2,462,747 2,362,209 2,337,363 239,367 2,824,999 -0.28%
  YoY % 0.30% 12.60% 4.26% 1.06% 876.47% -91.53% -
  Horiz. % 98.45% 98.16% 87.18% 83.62% 82.74% 8.47% 100.00%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 30/09/07 31/03/08 30/09/06 CAGR
NP Margin 14.76 % 16.32 % 25.74 % 25.49 % 38.99 % 30.14 % 21.08 % -6.27%
  YoY % -9.56% -36.60% 0.98% -34.62% 29.36% 42.98% -
  Horiz. % 70.02% 77.42% 122.11% 120.92% 184.96% 142.98% 100.00%
ROE 15.90 % 17.97 % 36.04 % 45.26 % 0.39 % 283.69 % - % -
  YoY % -11.52% -50.14% -20.37% 11,505.13% -99.86% 0.00% -
  Horiz. % 5.60% 6.33% 12.70% 15.95% 0.14% 100.00% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 30/09/07 31/03/08 30/09/06 CAGR
RPS 168.04 151.93 141.40 134.98 78.99 894.28 47.02 26.04%
  YoY % 10.60% 7.45% 4.76% 70.88% -91.17% 1,801.91% -
  Horiz. % 357.38% 323.12% 300.72% 287.07% 167.99% 1,901.91% 100.00%
EPS 24.80 24.80 36.40 34.40 30.80 27.20 12.00 14.10%
  YoY % 0.00% -31.87% 5.81% 11.69% 13.24% 126.67% -
  Horiz. % 206.67% 206.67% 303.33% 286.67% 256.67% 226.67% 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 1.5600 1.3800 1.0100 0.7600 78.0000 0.9500 0.0000 -
  YoY % 13.04% 36.63% 32.89% -99.03% 8,110.53% 0.00% -
  Horiz. % 164.21% 145.26% 106.32% 80.00% 8,210.53% 100.00% -
Adjusted Per Share Value based on latest NOSH - 3,341,974
31/03/12 31/03/11 31/03/10 31/03/09 30/09/07 31/03/08 30/09/06 CAGR
RPS 139.85 126.07 104.20 95.41 55.25 64.05 39.75 25.68%
  YoY % 10.93% 20.99% 9.21% 72.69% -13.74% 61.13% -
  Horiz. % 351.82% 317.16% 262.14% 240.03% 138.99% 161.13% 100.00%
EPS 20.64 20.58 26.82 24.31 21.54 19.30 8.38 17.79%
  YoY % 0.29% -23.27% 10.32% 12.86% 11.61% 130.31% -
  Horiz. % 246.30% 245.58% 320.05% 290.10% 257.04% 230.31% 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 1.2982 1.1451 0.7443 0.5372 54.5529 0.0680 0.0000 -
  YoY % 13.37% 53.85% 38.55% -99.02% 80,124.84% 0.00% -
  Horiz. % 1,909.12% 1,683.97% 1,094.56% 790.00% 80,224.84% 100.00% -
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 30/09/07 31/03/08 30/09/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 28/09/07 31/03/08 29/09/06 -
Price 3.4500 2.6900 1.3900 0.9400 1.8300 1.3700 1.5300 -
P/RPS 2.05 1.77 0.98 0.70 2.32 0.15 3.25 -8.03%
  YoY % 15.82% 80.61% 40.00% -69.83% 1,446.67% -95.38% -
  Horiz. % 63.08% 54.46% 30.15% 21.54% 71.38% 4.62% 100.00%
P/EPS 13.91 10.85 3.82 2.73 5.94 0.51 15.44 -1.88%
  YoY % 28.20% 184.03% 39.93% -54.04% 1,064.71% -96.70% -
  Horiz. % 90.09% 70.27% 24.74% 17.68% 38.47% 3.30% 100.00%
EY 7.19 9.22 26.19 36.60 16.83 196.72 6.48 1.91%
  YoY % -22.02% -64.80% -28.44% 117.47% -91.44% 2,935.80% -
  Horiz. % 110.96% 142.28% 404.17% 564.81% 259.72% 3,035.80% 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 2.21 1.95 1.38 1.24 0.02 1.44 0.00 -
  YoY % 13.33% 41.30% 11.29% 6,100.00% -98.61% 0.00% -
  Horiz. % 153.47% 135.42% 95.83% 86.11% 1.39% 100.00% -
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 30/09/07 31/03/08 30/09/06 CAGR
Date 23/05/12 24/05/11 31/05/10 28/05/09 23/11/07 29/05/08 30/11/06 -
Price 3.3900 3.0600 1.2200 1.2500 1.7700 1.0100 1.5300 -
P/RPS 2.02 2.01 0.86 0.93 2.24 0.11 3.25 -8.28%
  YoY % 0.50% 133.72% -7.53% -58.48% 1,936.36% -96.62% -
  Horiz. % 62.15% 61.85% 26.46% 28.62% 68.92% 3.38% 100.00%
P/EPS 13.67 12.34 3.35 3.63 5.75 0.37 15.44 -2.19%
  YoY % 10.78% 268.36% -7.71% -36.87% 1,454.05% -97.60% -
  Horiz. % 88.54% 79.92% 21.70% 23.51% 37.24% 2.40% 100.00%
EY 7.32 8.10 29.84 27.52 17.40 266.84 6.48 2.24%
  YoY % -9.63% -72.86% 8.43% 58.16% -93.48% 4,017.90% -
  Horiz. % 112.96% 125.00% 460.49% 424.69% 268.52% 4,117.90% 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 2.17 2.22 1.21 1.64 0.02 1.06 0.00 -
  YoY % -2.25% 83.47% -26.22% 8,100.00% -98.11% 0.00% -
  Horiz. % 204.72% 209.43% 114.15% 154.72% 1.89% 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.
 


 

299  359  495  758 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.0750.00 
 LAMBO 0.07+0.005 
 LAMBO-WB 0.010.00 
 IMPIANA 0.045+0.005 
 HSI-C5G 0.16-0.025 
 EKOVEST 0.835+0.005 
 VC 0.305+0.02 
 HSI-H6G 0.305+0.07 
 PWORTH 0.07+0.005 
 EKOVEST-WB 0.345+0.005 
Partners & Brokers