Highlights

[AIRASIA] YoY Cumulative Quarter Result on 2011-06-30 [#2]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 23-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     60.64%    YoY -     -34.71%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 2,613,352 2,547,041 2,349,959 2,135,056 1,804,007 1,545,127 1,143,539 14.76%
  YoY % 2.60% 8.39% 10.07% 18.35% 16.75% 35.12% -
  Horiz. % 228.53% 222.73% 205.50% 186.71% 157.76% 135.12% 100.00%
PBT 389,146 244,453 387,680 347,909 400,393 262,279 63,273 35.34%
  YoY % 59.19% -36.94% 11.43% -13.11% 52.66% 314.52% -
  Horiz. % 615.03% 386.35% 612.71% 549.85% 632.80% 414.52% 100.00%
Tax 117,727 -81,312 -62,113 -71,721 22,648 80,047 107,421 1.54%
  YoY % 244.78% -30.91% 13.40% -416.68% -71.71% -25.48% -
  Horiz. % 109.59% -75.69% -57.82% -66.77% 21.08% 74.52% 100.00%
NP 506,873 163,141 325,567 276,188 423,041 342,326 170,694 19.88%
  YoY % 210.70% -49.89% 17.88% -34.71% 23.58% 100.55% -
  Horiz. % 296.95% 95.58% 190.73% 161.80% 247.84% 200.55% 100.00%
NP to SH 506,873 163,141 325,567 276,188 423,041 342,326 170,694 19.88%
  YoY % 210.70% -49.89% 17.88% -34.71% 23.58% 100.55% -
  Horiz. % 296.95% 95.58% 190.73% 161.80% 247.84% 200.55% 100.00%
Tax Rate -30.25 % 33.26 % 16.02 % 20.61 % -5.66 % -30.52 % -169.77 % -24.98%
  YoY % -190.95% 107.62% -22.27% 464.13% 81.45% 82.02% -
  Horiz. % 17.82% -19.59% -9.44% -12.14% 3.33% 17.98% 100.00%
Total Cost 2,106,479 2,383,900 2,024,392 1,858,868 1,380,966 1,202,801 972,845 13.73%
  YoY % -11.64% 17.76% 8.90% 34.61% 14.81% 23.64% -
  Horiz. % 216.53% 245.04% 208.09% 191.08% 141.95% 123.64% 100.00%
Net Worth 5,207,980 4,562,417 2,779,058 3,894,250 2,958,515 1,935,912 2,275,920 14.79%
  YoY % 14.15% 64.17% -28.64% 31.63% 52.82% -14.94% -
  Horiz. % 228.83% 200.46% 122.11% 171.11% 129.99% 85.06% 100.00%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 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
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 5,207,980 4,562,417 2,779,058 3,894,250 2,958,515 1,935,912 2,275,920 14.79%
  YoY % 14.15% 64.17% -28.64% 31.63% 52.82% -14.94% -
  Horiz. % 228.83% 200.46% 122.11% 171.11% 129.99% 85.06% 100.00%
NOSH 2,785,016 2,765,101 2,779,058 2,761,880 2,764,967 2,360,868 2,370,750 2.72%
  YoY % 0.72% -0.50% 0.62% -0.11% 17.12% -0.42% -
  Horiz. % 117.47% 116.63% 117.22% 116.50% 116.63% 99.58% 100.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 19.40 % 6.41 % 13.85 % 12.94 % 23.45 % 22.16 % 14.93 % 4.46%
  YoY % 202.65% -53.72% 7.03% -44.82% 5.82% 48.43% -
  Horiz. % 129.94% 42.93% 92.77% 86.67% 157.07% 148.43% 100.00%
ROE 9.73 % 3.58 % 11.72 % 7.09 % 14.30 % 17.68 % 7.50 % 4.43%
  YoY % 171.79% -69.45% 65.30% -50.42% -19.12% 135.73% -
  Horiz. % 129.73% 47.73% 156.27% 94.53% 190.67% 235.73% 100.00%
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 93.84 92.11 84.56 77.30 65.25 65.45 48.24 11.72%
  YoY % 1.88% 8.93% 9.39% 18.47% -0.31% 35.68% -
  Horiz. % 194.53% 190.94% 175.29% 160.24% 135.26% 135.68% 100.00%
EPS 18.20 5.90 11.70 10.00 15.30 14.50 7.20 16.71%
  YoY % 208.47% -49.57% 17.00% -34.64% 5.52% 101.39% -
  Horiz. % 252.78% 81.94% 162.50% 138.89% 212.50% 201.39% 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 1.8700 1.6500 1.0000 1.4100 1.0700 0.8200 0.9600 11.75%
  YoY % 13.33% 65.00% -29.08% 31.78% 30.49% -14.58% -
  Horiz. % 194.79% 171.88% 104.17% 146.88% 111.46% 85.42% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,341,974
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 78.20 76.21 70.32 63.89 53.98 46.23 34.22 14.76%
  YoY % 2.61% 8.38% 10.06% 18.36% 16.76% 35.10% -
  Horiz. % 228.52% 222.71% 205.49% 186.70% 157.74% 135.10% 100.00%
EPS 15.17 4.88 9.74 8.26 12.66 10.24 5.11 19.87%
  YoY % 210.86% -49.90% 17.92% -34.76% 23.63% 100.39% -
  Horiz. % 296.87% 95.50% 190.61% 161.64% 247.75% 200.39% 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 1.5584 1.3652 0.8316 1.1653 0.8853 0.5793 0.6810 14.79%
  YoY % 14.15% 64.17% -28.64% 31.63% 52.82% -14.93% -
  Horiz. % 228.84% 200.47% 122.11% 171.12% 130.00% 85.07% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 2.3000 3.1900 3.5700 3.5200 1.2500 1.1100 0.8700 -
P/RPS 2.45 3.46 4.22 4.55 1.92 1.70 1.80 5.27%
  YoY % -29.19% -18.01% -7.25% 136.98% 12.94% -5.56% -
  Horiz. % 136.11% 192.22% 234.44% 252.78% 106.67% 94.44% 100.00%
P/EPS 12.64 54.07 30.47 35.20 8.17 7.66 12.08 0.76%
  YoY % -76.62% 77.45% -13.44% 330.84% 6.66% -36.59% -
  Horiz. % 104.64% 447.60% 252.24% 291.39% 67.63% 63.41% 100.00%
EY 7.91 1.85 3.28 2.84 12.24 13.06 8.28 -0.76%
  YoY % 327.57% -43.60% 15.49% -76.80% -6.28% 57.73% -
  Horiz. % 95.53% 22.34% 39.61% 34.30% 147.83% 157.73% 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 1.23 1.93 3.57 2.50 1.17 1.35 0.91 5.15%
  YoY % -36.27% -45.94% 42.80% 113.68% -13.33% 48.35% -
  Horiz. % 135.16% 212.09% 392.31% 274.73% 128.57% 148.35% 100.00%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 20/08/14 21/08/13 28/08/12 23/08/11 18/08/10 12/08/09 28/08/08 -
Price 2.3800 2.9800 3.5500 3.6200 1.6800 1.4200 1.1000 -
P/RPS 2.54 3.24 4.20 4.68 2.57 2.17 2.28 1.82%
  YoY % -21.60% -22.86% -10.26% 82.10% 18.43% -4.82% -
  Horiz. % 111.40% 142.11% 184.21% 205.26% 112.72% 95.18% 100.00%
P/EPS 13.08 50.51 30.30 36.20 10.98 9.79 15.28 -2.56%
  YoY % -74.10% 66.70% -16.30% 229.69% 12.16% -35.93% -
  Horiz. % 85.60% 330.56% 198.30% 236.91% 71.86% 64.07% 100.00%
EY 7.65 1.98 3.30 2.76 9.11 10.21 6.55 2.62%
  YoY % 286.36% -40.00% 19.57% -69.70% -10.77% 55.88% -
  Horiz. % 116.79% 30.23% 50.38% 42.14% 139.08% 155.88% 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 1.27 1.81 3.55 2.57 1.57 1.73 1.15 1.67%
  YoY % -29.83% -49.01% 38.13% 63.69% -9.25% 50.43% -
  Horiz. % 110.43% 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.
 


 

163  123  404  1573 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DBE 0.035+0.005 
 DYNACIA 0.09+0.005 
 DYNACIA-PA 0.0450.00 
 HSI-H8F 0.065-0.06 
 XDL 0.115+0.005 
 ARMADA 0.48+0.015 
 SAPNRG 0.27+0.01 
 AT 0.055+0.005 
 EKOVEST 0.825+0.015 
 HSI-C7J 0.12+0.035 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers