Highlights

[AIRASIA] YoY Cumulative Quarter Result on 2012-06-30 [#2]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 28-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     88.80%    YoY -     17.88%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 2,621,650 2,613,352 2,547,041 2,349,959 2,135,056 1,804,007 1,545,127 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 242,061 389,146 244,453 387,680 347,909 400,393 262,279 -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 150,297 117,727 -81,312 -62,113 -71,721 22,648 80,047 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 392,358 506,873 163,141 325,567 276,188 423,041 342,326 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 392,358 506,873 163,141 325,567 276,188 423,041 342,326 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 2,229,292 2,106,479 2,383,900 2,024,392 1,858,868 1,380,966 1,202,801 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 8.25 % 9.73 % 3.58 % 11.72 % 7.09 % 14.30 % 17.68 % -11.92%
  YoY % -15.21% 171.79% -69.45% 65.30% -50.42% -19.12% -
  Horiz. % 46.66% 55.03% 20.25% 66.29% 40.10% 80.88% 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 94.21 93.84 92.11 84.56 77.30 65.25 65.45 6.26%
  YoY % 0.39% 1.88% 8.93% 9.39% 18.47% -0.31% -
  Horiz. % 143.94% 143.38% 140.73% 129.20% 118.11% 99.69% 100.00%
EPS 14.10 18.20 5.90 11.70 10.00 15.30 14.50 -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 78.45 78.20 76.21 70.32 63.89 53.98 46.23 9.21%
  YoY % 0.32% 2.61% 8.38% 10.06% 18.36% 16.76% -
  Horiz. % 169.69% 169.15% 164.85% 152.11% 138.20% 116.76% 100.00%
EPS 11.74 15.17 4.88 9.74 8.26 12.66 10.24 2.30%
  YoY % -22.61% 210.86% -49.90% 17.92% -34.76% 23.63% -
  Horiz. % 114.65% 148.14% 47.66% 95.12% 80.66% 123.63% 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 1.63 2.45 3.46 4.22 4.55 1.92 1.70 -0.70%
  YoY % -33.47% -29.19% -18.01% -7.25% 136.98% 12.94% -
  Horiz. % 95.88% 144.12% 203.53% 248.24% 267.65% 112.94% 100.00%
P/EPS 10.92 12.64 54.07 30.47 35.20 8.17 7.66 6.08%
  YoY % -13.61% -76.62% 77.45% -13.44% 330.84% 6.66% -
  Horiz. % 142.56% 165.01% 705.87% 397.78% 459.53% 106.66% 100.00%
EY 9.16 7.91 1.85 3.28 2.84 12.24 13.06 -5.74%
  YoY % 15.80% 327.57% -43.60% 15.49% -76.80% -6.28% -
  Horiz. % 70.14% 60.57% 14.17% 25.11% 21.75% 93.72% 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 0.83 2.54 3.24 4.20 4.68 2.57 2.17 -14.79%
  YoY % -67.32% -21.60% -22.86% -10.26% 82.10% 18.43% -
  Horiz. % 38.25% 117.05% 149.31% 193.55% 215.67% 118.43% 100.00%
P/EPS 5.53 13.08 50.51 30.30 36.20 10.98 9.79 -9.08%
  YoY % -57.72% -74.10% 66.70% -16.30% 229.69% 12.16% -
  Horiz. % 56.49% 133.61% 515.93% 309.50% 369.77% 112.16% 100.00%
EY 18.08 7.65 1.98 3.30 2.76 9.11 10.21 9.99%
  YoY % 136.34% 286.36% -40.00% 19.57% -69.70% -10.77% -
  Horiz. % 177.08% 74.93% 19.39% 32.32% 27.03% 89.23% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers