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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

793  394  531  415 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.295+0.125 
 SAPNRG 0.12+0.005 
 BINTAI 1.14+0.295 
 TOPBLDS 0.13+0.045 
 KANGER 0.175+0.005 
 ARMADA 0.355+0.035 
 KNM 0.21+0.005 
 TRIVE 0.0150.00 
 AT 0.185-0.01 
 AGES 0.145+0.02 

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!
PARTNERS & BROKERS