Highlights

[AIRASIA] YoY Cumulative Quarter Result on 2010-09-30 [#3]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 25-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     77.37%    YoY -     58.83%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/03/07 CAGR
Revenue 3,835,183 3,587,462 3,216,686 2,783,737 2,284,795 1,934,269 1,171,107 20.00%
  YoY % 6.91% 11.53% 15.55% 21.84% 18.12% 65.17% -
  Horiz. % 327.48% 306.33% 274.67% 237.70% 195.10% 165.17% 100.00%
PBT 269,565 649,606 456,408 710,735 398,538 -441,055 148,107 9.64%
  YoY % -58.50% 42.33% -35.78% 78.34% 190.36% -397.79% -
  Horiz. % 182.01% 438.61% 308.16% 479.88% 269.09% -297.79% 100.00%
Tax -70,942 -163,406 -27,918 39,592 73,859 146,222 165,324 -
  YoY % 56.59% -485.31% -170.51% -46.40% -49.49% -11.55% -
  Horiz. % -42.91% -98.84% -16.89% 23.95% 44.68% 88.45% 100.00%
NP 198,623 486,200 428,490 750,327 472,397 -294,833 313,431 -6.77%
  YoY % -59.15% 13.47% -42.89% 58.83% 260.23% -194.07% -
  Horiz. % 63.37% 155.12% 136.71% 239.39% 150.72% -94.07% 100.00%
NP to SH 198,623 486,200 428,490 750,327 472,397 -294,833 313,419 -6.77%
  YoY % -59.15% 13.47% -42.89% 58.83% 260.23% -194.07% -
  Horiz. % 63.37% 155.13% 136.71% 239.40% 150.72% -94.07% 100.00%
Tax Rate 26.32 % 25.15 % 6.12 % -5.57 % -18.53 % - % -111.62 % -
  YoY % 4.65% 310.95% 209.87% 69.94% 0.00% 0.00% -
  Horiz. % -23.58% -22.53% -5.48% 4.99% 16.60% 0.00% 100.00%
Total Cost 3,636,560 3,101,262 2,788,196 2,033,410 1,812,398 2,229,102 857,676 24.86%
  YoY % 17.26% 11.23% 37.12% 12.19% -18.69% 159.90% -
  Horiz. % 424.00% 361.59% 325.09% 237.08% 211.31% 259.90% 100.00%
Net Worth 4,867,662 5,444,987 3,978,826 3,310,266 2,312,776 1,792,590 1,508,181 19.73%
  YoY % -10.60% 36.85% 20.20% 43.13% 29.02% 18.86% -
  Horiz. % 322.75% 361.03% 263.82% 219.49% 153.35% 118.86% 100.00%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/03/07 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
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/03/07 CAGR
Net Worth 4,867,662 5,444,987 3,978,826 3,310,266 2,312,776 1,792,590 1,508,181 19.73%
  YoY % -10.60% 36.85% 20.20% 43.13% 29.02% 18.86% -
  Horiz. % 322.75% 361.03% 263.82% 219.49% 153.35% 118.86% 100.00%
NOSH 2,797,507 2,778,054 2,782,396 2,758,555 2,460,400 2,358,672 2,356,533 2.67%
  YoY % 0.70% -0.16% 0.86% 12.12% 4.31% 0.09% -
  Horiz. % 118.71% 117.89% 118.07% 117.06% 104.41% 100.09% 100.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/03/07 CAGR
NP Margin 5.18 % 13.55 % 13.32 % 26.95 % 20.68 % -15.24 % 26.76 % -22.30%
  YoY % -61.77% 1.73% -50.58% 30.32% 235.70% -156.95% -
  Horiz. % 19.36% 50.64% 49.78% 100.71% 77.28% -56.95% 100.00%
ROE 4.08 % 8.93 % 10.77 % 22.67 % 20.43 % -16.45 % 20.78 % -22.13%
  YoY % -54.31% -17.08% -52.49% 10.96% 224.19% -179.16% -
  Horiz. % 19.63% 42.97% 51.83% 109.10% 98.32% -79.16% 100.00%
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/03/07 CAGR
RPS 137.09 129.14 115.61 100.91 92.86 82.01 49.70 16.87%
  YoY % 6.16% 11.70% 14.57% 8.67% 13.23% 65.01% -
  Horiz. % 275.83% 259.84% 232.62% 203.04% 186.84% 165.01% 100.00%
EPS 7.10 17.50 15.40 27.20 19.20 -12.40 13.30 -9.20%
  YoY % -59.43% 13.64% -43.38% 41.67% 254.84% -193.23% -
  Horiz. % 53.38% 131.58% 115.79% 204.51% 144.36% -93.23% 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 1.7400 1.9600 1.4300 1.2000 0.9400 0.7600 0.6400 16.62%
  YoY % -11.22% 37.06% 19.17% 27.66% 23.68% 18.75% -
  Horiz. % 271.88% 306.25% 223.44% 187.50% 146.88% 118.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,341,974
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/03/07 CAGR
RPS 114.76 107.35 96.25 83.30 68.37 57.88 35.04 20.00%
  YoY % 6.90% 11.53% 15.55% 21.84% 18.12% 65.18% -
  Horiz. % 327.51% 306.36% 274.69% 237.73% 195.12% 165.18% 100.00%
EPS 5.94 14.55 12.82 22.45 14.14 -8.82 9.38 -6.78%
  YoY % -59.18% 13.49% -42.90% 58.77% 260.32% -194.03% -
  Horiz. % 63.33% 155.12% 136.67% 239.34% 150.75% -94.03% 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 1.4565 1.6293 1.1906 0.9905 0.6920 0.5364 0.4513 19.73%
  YoY % -10.61% 36.85% 20.20% 43.14% 29.01% 18.86% -
  Horiz. % 322.73% 361.02% 263.82% 219.48% 153.33% 118.86% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/03/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/03/07 -
Price 2.5600 3.0200 3.0300 2.2500 1.4000 1.2400 1.7700 -
P/RPS 1.87 2.34 2.62 2.23 1.51 1.51 3.56 -9.42%
  YoY % -20.09% -10.69% 17.49% 47.68% 0.00% -57.58% -
  Horiz. % 52.53% 65.73% 73.60% 62.64% 42.42% 42.42% 100.00%
P/EPS 36.06 17.26 19.68 8.27 7.29 -9.92 13.31 16.55%
  YoY % 108.92% -12.30% 137.97% 13.44% 173.49% -174.53% -
  Horiz. % 270.92% 129.68% 147.86% 62.13% 54.77% -74.53% 100.00%
EY 2.77 5.80 5.08 12.09 13.71 -10.08 7.51 -14.21%
  YoY % -52.24% 14.17% -57.98% -11.82% 236.01% -234.22% -
  Horiz. % 36.88% 77.23% 67.64% 160.99% 182.56% -134.22% 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 1.47 1.54 2.12 1.87 1.49 1.63 2.77 -9.28%
  YoY % -4.55% -27.36% 13.37% 25.50% -8.59% -41.16% -
  Horiz. % 53.07% 55.60% 76.53% 67.51% 53.79% 58.84% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/03/07 CAGR
Date 20/11/13 22/11/12 22/11/11 25/11/10 20/11/09 28/11/08 23/05/07 -
Price 2.5100 2.8500 3.6700 2.5500 1.2800 1.1100 1.9300 -
P/RPS 1.83 2.21 3.17 2.53 1.38 1.35 3.88 -10.91%
  YoY % -17.19% -30.28% 25.30% 83.33% 2.22% -65.21% -
  Horiz. % 47.16% 56.96% 81.70% 65.21% 35.57% 34.79% 100.00%
P/EPS 35.35 16.28 23.83 9.37 6.67 -8.88 14.51 14.67%
  YoY % 117.14% -31.68% 154.32% 40.48% 175.11% -161.20% -
  Horiz. % 243.63% 112.20% 164.23% 64.58% 45.97% -61.20% 100.00%
EY 2.83 6.14 4.20 10.67 15.00 -11.26 6.89 -12.78%
  YoY % -53.91% 46.19% -60.64% -28.87% 233.21% -263.43% -
  Horiz. % 41.07% 89.11% 60.96% 154.86% 217.71% -163.43% 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 1.44 1.45 2.57 2.12 1.36 1.46 3.02 -10.76%
  YoY % -0.69% -43.58% 21.23% 55.88% -6.85% -51.66% -
  Horiz. % 47.68% 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.
 


 

350  355  474  793 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.02+0.005 
 JAKS 1.27-0.03 
 SANICHI 0.045-0.005 
 TDM 0.31+0.005 
 FPGROUP 0.685+0.045 
 DGB-WB 0.01-0.005 
 ARMADA 0.485+0.025 
 SAPNRG 0.2650.00 
 DGB 0.145+0.005 
 VELESTO 0.3650.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers