Highlights

[AIRASIA] YoY Cumulative Quarter Result on 2009-06-30 [#2]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 12-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Jun-2009  [#2]
Profit Trend QoQ -     68.51%    YoY -     100.55%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/12/05 31/12/04 CAGR
Revenue 2,349,959 2,135,056 1,804,007 1,545,127 1,143,539 445,866 302,831 31.41%
  YoY % 10.07% 18.35% 16.75% 35.12% 156.48% 47.23% -
  Horiz. % 776.00% 705.03% 595.71% 510.23% 377.62% 147.23% 100.00%
PBT 387,680 347,909 400,393 262,279 63,273 60,783 56,347 29.32%
  YoY % 11.43% -13.11% 52.66% 314.52% 4.10% 7.87% -
  Horiz. % 688.02% 617.44% 710.58% 465.47% 112.29% 107.87% 100.00%
Tax -62,113 -71,721 22,648 80,047 107,421 -717 -1,508 64.16%
  YoY % 13.40% -416.68% -71.71% -25.48% 15,082.01% 52.45% -
  Horiz. % 4,118.90% 4,756.03% -1,501.86% -5,308.16% -7,123.41% 47.55% 100.00%
NP 325,567 276,188 423,041 342,326 170,694 60,066 54,839 26.80%
  YoY % 17.88% -34.71% 23.58% 100.55% 184.18% 9.53% -
  Horiz. % 593.68% 503.63% 771.42% 624.24% 311.26% 109.53% 100.00%
NP to SH 325,567 276,188 423,041 342,326 170,694 59,907 54,839 26.80%
  YoY % 17.88% -34.71% 23.58% 100.55% 184.93% 9.24% -
  Horiz. % 593.68% 503.63% 771.42% 624.24% 311.26% 109.24% 100.00%
Tax Rate 16.02 % 20.61 % -5.66 % -30.52 % -169.77 % 1.18 % 2.68 % 26.92%
  YoY % -22.27% 464.13% 81.45% 82.02% -14,487.29% -55.97% -
  Horiz. % 597.76% 769.03% -211.19% -1,138.81% -6,334.70% 44.03% 100.00%
Total Cost 2,024,392 1,858,868 1,380,966 1,202,801 972,845 385,800 247,992 32.30%
  YoY % 8.90% 34.61% 14.81% 23.64% 152.16% 55.57% -
  Horiz. % 816.31% 749.57% 556.86% 485.02% 392.29% 155.57% 100.00%
Net Worth 2,779,058 3,894,250 2,958,515 1,935,912 2,275,920 0 774,851 18.56%
  YoY % -28.64% 31.63% 52.82% -14.94% 0.00% 0.00% -
  Horiz. % 358.66% 502.58% 381.82% 249.84% 293.72% 0.00% 100.00%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/12/05 31/12/04 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
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/12/05 31/12/04 CAGR
Net Worth 2,779,058 3,894,250 2,958,515 1,935,912 2,275,920 0 774,851 18.56%
  YoY % -28.64% 31.63% 52.82% -14.94% 0.00% 0.00% -
  Horiz. % 358.66% 502.58% 381.82% 249.84% 293.72% 0.00% 100.00%
NOSH 2,779,058 2,761,880 2,764,967 2,360,868 2,370,750 2,098,290 2,039,083 4.21%
  YoY % 0.62% -0.11% 17.12% -0.42% 12.98% 2.90% -
  Horiz. % 136.29% 135.45% 135.60% 115.78% 116.27% 102.90% 100.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/12/05 31/12/04 CAGR
NP Margin 13.85 % 12.94 % 23.45 % 22.16 % 14.93 % 13.47 % 18.11 % -3.51%
  YoY % 7.03% -44.82% 5.82% 48.43% 10.84% -25.62% -
  Horiz. % 76.48% 71.45% 129.49% 122.36% 82.44% 74.38% 100.00%
ROE 11.72 % 7.09 % 14.30 % 17.68 % 7.50 % - % 7.08 % 6.95%
  YoY % 65.30% -50.42% -19.12% 135.73% 0.00% 0.00% -
  Horiz. % 165.54% 100.14% 201.98% 249.72% 105.93% 0.00% 100.00%
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/12/05 31/12/04 CAGR
RPS 84.56 77.30 65.25 65.45 48.24 21.25 14.85 26.10%
  YoY % 9.39% 18.47% -0.31% 35.68% 127.01% 43.10% -
  Horiz. % 569.43% 520.54% 439.39% 440.74% 324.85% 143.10% 100.00%
EPS 11.70 10.00 15.30 14.50 7.20 2.80 2.92 20.33%
  YoY % 17.00% -34.64% 5.52% 101.39% 157.14% -4.11% -
  Horiz. % 400.68% 342.47% 523.97% 496.58% 246.58% 95.89% 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 1.0000 1.4100 1.0700 0.8200 0.9600 0.0000 0.3800 13.77%
  YoY % -29.08% 31.78% 30.49% -14.58% 0.00% 0.00% -
  Horiz. % 263.16% 371.05% 281.58% 215.79% 252.63% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,341,974
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/12/05 31/12/04 CAGR
RPS 70.32 63.89 53.98 46.23 34.22 13.34 9.06 31.41%
  YoY % 10.06% 18.36% 16.76% 35.10% 156.52% 47.24% -
  Horiz. % 776.16% 705.19% 595.81% 510.26% 377.70% 147.24% 100.00%
EPS 9.74 8.26 12.66 10.24 5.11 1.79 1.64 26.81%
  YoY % 17.92% -34.76% 23.63% 100.39% 185.47% 9.15% -
  Horiz. % 593.90% 503.66% 771.95% 624.39% 311.59% 109.15% 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 0.8316 1.1653 0.8853 0.5793 0.6810 0.0000 0.2319 18.56%
  YoY % -28.64% 31.63% 52.82% -14.93% 0.00% 0.00% -
  Horiz. % 358.60% 502.50% 381.76% 249.81% 293.66% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/12/05 31/12/04 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/12/05 31/12/04 -
Price 3.5700 3.5200 1.2500 1.1100 0.8700 1.5900 1.6600 -
P/RPS 4.22 4.55 1.92 1.70 1.80 7.48 11.18 -12.18%
  YoY % -7.25% 136.98% 12.94% -5.56% -75.94% -33.09% -
  Horiz. % 37.75% 40.70% 17.17% 15.21% 16.10% 66.91% 100.00%
P/EPS 30.47 35.20 8.17 7.66 12.08 55.69 61.72 -8.98%
  YoY % -13.44% 330.84% 6.66% -36.59% -78.31% -9.77% -
  Horiz. % 49.37% 57.03% 13.24% 12.41% 19.57% 90.23% 100.00%
EY 3.28 2.84 12.24 13.06 8.28 1.80 1.62 9.86%
  YoY % 15.49% -76.80% -6.28% 57.73% 360.00% 11.11% -
  Horiz. % 202.47% 175.31% 755.56% 806.17% 511.11% 111.11% 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 3.57 2.50 1.17 1.35 0.91 0.00 4.37 -2.66%
  YoY % 42.80% 113.68% -13.33% 48.35% 0.00% 0.00% -
  Horiz. % 81.69% 57.21% 26.77% 30.89% 20.82% 0.00% 100.00%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/12/05 31/12/04 CAGR
Date 28/08/12 23/08/11 18/08/10 12/08/09 28/08/08 24/02/06 18/02/05 -
Price 3.5500 3.6200 1.6800 1.4200 1.1000 1.7400 1.7800 -
P/RPS 4.20 4.68 2.57 2.17 2.28 8.19 11.99 -13.05%
  YoY % -10.26% 82.10% 18.43% -4.82% -72.16% -31.69% -
  Horiz. % 35.03% 39.03% 21.43% 18.10% 19.02% 68.31% 100.00%
P/EPS 30.30 36.20 10.98 9.79 15.28 60.94 66.19 -9.89%
  YoY % -16.30% 229.69% 12.16% -35.93% -74.93% -7.93% -
  Horiz. % 45.78% 54.69% 16.59% 14.79% 23.09% 92.07% 100.00%
EY 3.30 2.76 9.11 10.21 6.55 1.64 1.51 10.98%
  YoY % 19.57% -69.70% -10.77% 55.88% 299.39% 8.61% -
  Horiz. % 218.54% 182.78% 603.31% 676.16% 433.77% 108.61% 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 3.55 2.57 1.57 1.73 1.15 0.00 4.68 -3.62%
  YoY % 38.13% 63.69% -9.25% 50.43% 0.00% 0.00% -
  Horiz. % 75.85% 54.91% 33.55% 36.97% 24.57% 0.00% 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.
 


 

118  228  465  1485 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.0150.00 
 NETX 0.02-0.005 
 HSI-C7J 0.12-0.03 
 PRESBHD 0.455-0.03 
 IRIS 0.145+0.005 
 MTAG 0.625+0.005 
 TANCO 0.08+0.005 
 HSI-H8F 0.38+0.08 
 ARMADA 0.49-0.005 
 SAPNRG 0.290.00 
Partners & Brokers