Highlights

[AIRASIA] YoY Cumulative Quarter Result on 2009-09-30 [#3]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 20-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     38.00%    YoY -     260.23%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/03/07 31/03/06 CAGR
Revenue 3,587,462 3,216,686 2,783,737 2,284,795 1,934,269 1,171,107 744,382 27.34%
  YoY % 11.53% 15.55% 21.84% 18.12% 65.17% 57.33% -
  Horiz. % 481.94% 432.13% 373.97% 306.94% 259.85% 157.33% 100.00%
PBT 649,606 456,408 710,735 398,538 -441,055 148,107 75,477 39.21%
  YoY % 42.33% -35.78% 78.34% 190.36% -397.79% 96.23% -
  Horiz. % 860.67% 604.70% 941.66% 528.03% -584.36% 196.23% 100.00%
Tax -163,406 -27,918 39,592 73,859 146,222 165,324 -1,348 109.03%
  YoY % -485.31% -170.51% -46.40% -49.49% -11.55% 12,364.39% -
  Horiz. % 12,122.11% 2,071.07% -2,937.09% -5,479.15% -10,847.33% -12,264.39% 100.00%
NP 486,200 428,490 750,327 472,397 -294,833 313,431 74,129 33.52%
  YoY % 13.47% -42.89% 58.83% 260.23% -194.07% 322.82% -
  Horiz. % 655.88% 578.03% 1,012.19% 637.26% -397.73% 422.82% 100.00%
NP to SH 486,200 428,490 750,327 472,397 -294,833 313,419 73,970 33.56%
  YoY % 13.47% -42.89% 58.83% 260.23% -194.07% 323.71% -
  Horiz. % 657.29% 579.28% 1,014.37% 638.63% -398.58% 423.71% 100.00%
Tax Rate 25.15 % 6.12 % -5.57 % -18.53 % - % -111.62 % 1.79 % 50.10%
  YoY % 310.95% 209.87% 69.94% 0.00% 0.00% -6,335.75% -
  Horiz. % 1,405.03% 341.90% -311.17% -1,035.20% 0.00% -6,235.75% 100.00%
Total Cost 3,101,262 2,788,196 2,033,410 1,812,398 2,229,102 857,676 670,253 26.55%
  YoY % 11.23% 37.12% 12.19% -18.69% 159.90% 27.96% -
  Horiz. % 462.70% 415.99% 303.38% 270.41% 332.58% 127.96% 100.00%
Net Worth 5,444,987 3,978,826 3,310,266 2,312,776 1,792,590 1,508,181 0 -
  YoY % 36.85% 20.20% 43.13% 29.02% 18.86% 0.00% -
  Horiz. % 361.03% 263.82% 219.49% 153.35% 118.86% 100.00% -
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/03/07 31/03/06 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
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/03/07 31/03/06 CAGR
Net Worth 5,444,987 3,978,826 3,310,266 2,312,776 1,792,590 1,508,181 0 -
  YoY % 36.85% 20.20% 43.13% 29.02% 18.86% 0.00% -
  Horiz. % 361.03% 263.82% 219.49% 153.35% 118.86% 100.00% -
NOSH 2,778,054 2,782,396 2,758,555 2,460,400 2,358,672 2,356,533 2,142,585 4.07%
  YoY % -0.16% 0.86% 12.12% 4.31% 0.09% 9.99% -
  Horiz. % 129.66% 129.86% 128.75% 114.83% 110.09% 109.99% 100.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/03/07 31/03/06 CAGR
NP Margin 13.55 % 13.32 % 26.95 % 20.68 % -15.24 % 26.76 % 9.96 % 4.84%
  YoY % 1.73% -50.58% 30.32% 235.70% -156.95% 168.67% -
  Horiz. % 136.04% 133.73% 270.58% 207.63% -153.01% 268.67% 100.00%
ROE 8.93 % 10.77 % 22.67 % 20.43 % -16.45 % 20.78 % - % -
  YoY % -17.08% -52.49% 10.96% 224.19% -179.16% 0.00% -
  Horiz. % 42.97% 51.83% 109.10% 98.32% -79.16% 100.00% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/03/07 31/03/06 CAGR
RPS 129.14 115.61 100.91 92.86 82.01 49.70 34.74 22.36%
  YoY % 11.70% 14.57% 8.67% 13.23% 65.01% 43.06% -
  Horiz. % 371.73% 332.79% 290.47% 267.30% 236.07% 143.06% 100.00%
EPS 17.50 15.40 27.20 19.20 -12.40 13.30 3.50 28.06%
  YoY % 13.64% -43.38% 41.67% 254.84% -193.23% 280.00% -
  Horiz. % 500.00% 440.00% 777.14% 548.57% -354.29% 380.00% 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 1.9600 1.4300 1.2000 0.9400 0.7600 0.6400 0.0000 -
  YoY % 37.06% 19.17% 27.66% 23.68% 18.75% 0.00% -
  Horiz. % 306.25% 223.44% 187.50% 146.88% 118.75% 100.00% -
Adjusted Per Share Value based on latest NOSH - 3,341,974
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/03/07 31/03/06 CAGR
RPS 107.35 96.25 83.30 68.37 57.88 35.04 22.27 27.34%
  YoY % 11.53% 15.55% 21.84% 18.12% 65.18% 57.34% -
  Horiz. % 482.04% 432.20% 374.05% 307.00% 259.90% 157.34% 100.00%
EPS 14.55 12.82 22.45 14.14 -8.82 9.38 2.21 33.59%
  YoY % 13.49% -42.90% 58.77% 260.32% -194.03% 324.43% -
  Horiz. % 658.37% 580.09% 1,015.84% 639.82% -399.10% 424.43% 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 1.6293 1.1906 0.9905 0.6920 0.5364 0.4513 0.0000 -
  YoY % 36.85% 20.20% 43.14% 29.01% 18.86% 0.00% -
  Horiz. % 361.02% 263.82% 219.48% 153.33% 118.86% 100.00% -
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/03/07 31/03/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/03/07 31/03/06 -
Price 3.0200 3.0300 2.2500 1.4000 1.2400 1.7700 1.7600 -
P/RPS 2.34 2.62 2.23 1.51 1.51 3.56 5.07 -11.20%
  YoY % -10.69% 17.49% 47.68% 0.00% -57.58% -29.78% -
  Horiz. % 46.15% 51.68% 43.98% 29.78% 29.78% 70.22% 100.00%
P/EPS 17.26 19.68 8.27 7.29 -9.92 13.31 50.98 -15.33%
  YoY % -12.30% 137.97% 13.44% 173.49% -174.53% -73.89% -
  Horiz. % 33.86% 38.60% 16.22% 14.30% -19.46% 26.11% 100.00%
EY 5.80 5.08 12.09 13.71 -10.08 7.51 1.96 18.14%
  YoY % 14.17% -57.98% -11.82% 236.01% -234.22% 283.16% -
  Horiz. % 295.92% 259.18% 616.84% 699.49% -514.29% 383.16% 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 1.54 2.12 1.87 1.49 1.63 2.77 0.00 -
  YoY % -27.36% 13.37% 25.50% -8.59% -41.16% 0.00% -
  Horiz. % 55.60% 76.53% 67.51% 53.79% 58.84% 100.00% -
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/03/07 31/03/06 CAGR
Date 22/11/12 22/11/11 25/11/10 20/11/09 28/11/08 23/05/07 30/05/06 -
Price 2.8500 3.6700 2.5500 1.2800 1.1100 1.9300 1.6100 -
P/RPS 2.21 3.17 2.53 1.38 1.35 3.88 4.63 -10.74%
  YoY % -30.28% 25.30% 83.33% 2.22% -65.21% -16.20% -
  Horiz. % 47.73% 68.47% 54.64% 29.81% 29.16% 83.80% 100.00%
P/EPS 16.28 23.83 9.37 6.67 -8.88 14.51 46.63 -14.93%
  YoY % -31.68% 154.32% 40.48% 175.11% -161.20% -68.88% -
  Horiz. % 34.91% 51.10% 20.09% 14.30% -19.04% 31.12% 100.00%
EY 6.14 4.20 10.67 15.00 -11.26 6.89 2.14 17.58%
  YoY % 46.19% -60.64% -28.87% 233.21% -263.43% 221.96% -
  Horiz. % 286.92% 196.26% 498.60% 700.93% -526.17% 321.96% 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 1.45 2.57 2.12 1.36 1.46 3.02 0.00 -
  YoY % -43.58% 21.23% 55.88% -6.85% -51.66% 0.00% -
  Horiz. % 48.01% 85.10% 70.20% 45.03% 48.34% 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.
 


 

463  260  476  1063 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.265-0.005 
 KHEESAN 0.48+0.125 
 HSI-C7K 0.24+0.01 
 TDM 0.245+0.02 
 PARLO 0.14+0.025 
 SLVEST 0.905+0.035 
 ARMADA 0.495+0.015 
 SCNWOLF 0.29+0.02 
 MUDAJYA 0.415+0.02 
 INSAS-WB 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. ANOTHER STOCK PICK THAT MAY RALLY FROM TODAY ONWARDS! The Best Tips
2. 【建造不平凡】——OKA Investman 投资侠
3. Daily technical highlights – (JAKS,FRONTKN) Kenanga Research & Investment
4. REDTONE AGM HIGHLIGHT firerain collection
5. Stocks on Radar - JAKS Resources (4723) AmInvest Research Reports
6. Technical Buy - TEKSENG (7200) PublicInvest Research
7. Does London Biscuit worth anything? kcchongnz kcchongnz blog
8. Daily technical highlights – (FPGROUP,RSAWIT) Kenanga Research & Investment
Partners & Brokers