Highlights

[AIRASIA] YoY Cumulative Quarter Result on 2009-12-31 [#4]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 25-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     7.17%    YoY -     201.95%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/06/07 30/06/06 CAGR
Revenue 4,946,091 4,495,141 3,992,722 3,178,854 2,851,786 1,603,261 1,058,107 26.73%
  YoY % 10.03% 12.58% 25.60% 11.47% 77.87% 51.52% -
  Horiz. % 467.45% 424.83% 377.35% 300.43% 269.52% 151.52% 100.00%
PBT 962,557 777,017 1,099,299 622,288 -869,198 278,048 86,174 44.88%
  YoY % 23.88% -29.32% 76.65% 171.59% -412.61% 222.66% -
  Horiz. % 1,116.99% 901.68% 1,275.67% 722.13% -1,008.65% 322.66% 100.00%
Tax -172,949 -221,693 -32,422 -116,021 372,635 220,009 115,528 -
  YoY % 21.99% -583.77% 72.06% -131.14% 69.37% 90.44% -
  Horiz. % -149.70% -191.90% -28.06% -100.43% 322.55% 190.44% 100.00%
NP 789,608 555,324 1,066,877 506,267 -496,563 498,057 201,702 23.32%
  YoY % 42.19% -47.95% 110.73% 201.95% -199.70% 146.93% -
  Horiz. % 391.47% 275.32% 528.94% 251.00% -246.19% 246.93% 100.00%
NP to SH 789,608 555,324 1,066,877 506,267 -496,563 498,057 201,702 23.32%
  YoY % 42.19% -47.95% 110.73% 201.95% -199.70% 146.93% -
  Horiz. % 391.47% 275.32% 528.94% 251.00% -246.19% 246.93% 100.00%
Tax Rate 17.97 % 28.53 % 2.95 % 18.64 % - % -79.13 % -134.06 % -
  YoY % -37.01% 867.12% -84.17% 0.00% 0.00% 40.97% -
  Horiz. % -13.40% -21.28% -2.20% -13.90% 0.00% 59.03% 100.00%
Total Cost 4,156,483 3,939,817 2,925,845 2,672,587 3,348,349 1,105,204 856,405 27.46%
  YoY % 5.50% 34.66% 9.48% -20.18% 202.96% 29.05% -
  Horiz. % 485.34% 460.04% 341.64% 312.07% 390.98% 129.05% 100.00%
Net Worth 4,863,050 4,029,621 3,620,748 2,328,577 1,603,912 1,644,527 1,151,890 24.76%
  YoY % 20.68% 11.29% 55.49% 45.18% -2.47% 42.77% -
  Horiz. % 422.18% 349.83% 314.33% 202.15% 139.24% 142.77% 100.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/06/07 30/06/06 CAGR
Div 500,199 138,952 - - - - - -
  YoY % 259.98% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 359.98% 100.00% - - - - -
Div Payout % 63.35 % 25.02 % - % - % - % - % - % -
  YoY % 153.20% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 253.20% 100.00% - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/06/07 30/06/06 CAGR
Net Worth 4,863,050 4,029,621 3,620,748 2,328,577 1,603,912 1,644,527 1,151,890 24.76%
  YoY % 20.68% 11.29% 55.49% 45.18% -2.47% 42.77% -
  Horiz. % 422.18% 349.83% 314.33% 202.15% 139.24% 142.77% 100.00%
NOSH 2,778,886 2,779,049 2,763,930 2,451,133 2,358,695 2,349,325 2,350,796 2.60%
  YoY % -0.01% 0.55% 12.76% 3.92% 0.40% -0.06% -
  Horiz. % 118.21% 118.22% 117.57% 104.27% 100.34% 99.94% 100.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/06/07 30/06/06 CAGR
NP Margin 15.96 % 12.35 % 26.72 % 15.93 % -17.41 % 31.07 % 19.06 % -2.69%
  YoY % 29.23% -53.78% 67.73% 191.50% -156.03% 63.01% -
  Horiz. % 83.74% 64.80% 140.19% 83.58% -91.34% 163.01% 100.00%
ROE 16.24 % 13.78 % 29.47 % 21.74 % -30.96 % 30.29 % 17.51 % -1.15%
  YoY % 17.85% -53.24% 35.56% 170.22% -202.21% 72.99% -
  Horiz. % 92.75% 78.70% 168.30% 124.16% -176.81% 172.99% 100.00%
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/06/07 30/06/06 CAGR
RPS 177.99 161.75 144.46 129.69 120.91 68.24 45.01 23.52%
  YoY % 10.04% 11.97% 11.39% 7.26% 77.18% 51.61% -
  Horiz. % 395.45% 359.36% 320.95% 288.14% 268.63% 151.61% 100.00%
EPS 28.40 20.00 38.60 20.60 -20.90 21.20 8.60 20.14%
  YoY % 42.00% -48.19% 87.38% 198.56% -198.58% 146.51% -
  Horiz. % 330.23% 232.56% 448.84% 239.53% -243.02% 246.51% 100.00%
DPS 18.00 5.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 260.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 360.00% 100.00% - - - - -
NAPS 1.7500 1.4500 1.3100 0.9500 0.6800 0.7000 0.4900 21.60%
  YoY % 20.69% 10.69% 37.89% 39.71% -2.86% 42.86% -
  Horiz. % 357.14% 295.92% 267.35% 193.88% 138.78% 142.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,341,974
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/06/07 30/06/06 CAGR
RPS 148.00 134.51 119.47 95.12 85.33 47.97 31.66 26.73%
  YoY % 10.03% 12.59% 25.60% 11.47% 77.88% 51.52% -
  Horiz. % 467.47% 424.86% 377.35% 300.44% 269.52% 151.52% 100.00%
EPS 23.63 16.62 31.92 15.15 -14.86 14.90 6.04 23.31%
  YoY % 42.18% -47.93% 110.69% 201.95% -199.73% 146.69% -
  Horiz. % 391.23% 275.17% 528.48% 250.83% -246.03% 246.69% 100.00%
DPS 14.97 4.16 0.00 0.00 0.00 0.00 0.00 -
  YoY % 259.86% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 359.86% 100.00% - - - - -
NAPS 1.4551 1.2058 1.0834 0.6968 0.4799 0.4921 0.3447 24.76%
  YoY % 20.68% 11.30% 55.48% 45.20% -2.48% 42.76% -
  Horiz. % 422.14% 349.81% 314.30% 202.15% 139.22% 142.76% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/06/07 30/06/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 29/06/07 30/06/06 -
Price 2.7400 3.7700 2.5300 1.3800 0.8700 1.9000 1.5000 -
P/RPS 1.54 2.33 1.75 1.06 0.72 2.78 3.33 -11.17%
  YoY % -33.91% 33.14% 65.09% 47.22% -74.10% -16.52% -
  Horiz. % 46.25% 69.97% 52.55% 31.83% 21.62% 83.48% 100.00%
P/EPS 9.64 18.87 6.55 6.68 -4.13 8.96 17.48 -8.74%
  YoY % -48.91% 188.09% -1.95% 261.74% -146.09% -48.74% -
  Horiz. % 55.15% 107.95% 37.47% 38.22% -23.63% 51.26% 100.00%
EY 10.37 5.30 15.26 14.97 -24.20 11.16 5.72 9.57%
  YoY % 95.66% -65.27% 1.94% 161.86% -316.85% 95.10% -
  Horiz. % 181.29% 92.66% 266.78% 261.71% -423.08% 195.10% 100.00%
DY 6.57 1.33 0.00 0.00 0.00 0.00 0.00 -
  YoY % 393.98% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 493.98% 100.00% - - - - -
P/NAPS 1.57 2.60 1.93 1.45 1.28 2.71 3.06 -9.74%
  YoY % -39.62% 34.72% 33.10% 13.28% -52.77% -11.44% -
  Horiz. % 51.31% 84.97% 63.07% 47.39% 41.83% 88.56% 100.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/06/07 30/06/06 CAGR
Date 26/02/13 22/02/12 24/02/11 25/02/10 02/03/09 30/08/07 29/08/06 -
Price 2.6400 3.6500 2.3500 1.4400 0.9400 1.8900 1.3300 -
P/RPS 1.48 2.26 1.63 1.11 0.78 2.77 2.95 -10.05%
  YoY % -34.51% 38.65% 46.85% 42.31% -71.84% -6.10% -
  Horiz. % 50.17% 76.61% 55.25% 37.63% 26.44% 93.90% 100.00%
P/EPS 9.29 18.27 6.09 6.97 -4.47 8.92 15.50 -7.56%
  YoY % -49.15% 200.00% -12.63% 255.93% -150.11% -42.45% -
  Horiz. % 59.94% 117.87% 39.29% 44.97% -28.84% 57.55% 100.00%
EY 10.76 5.47 16.43 14.34 -22.40 11.22 6.45 8.18%
  YoY % 96.71% -66.71% 14.57% 164.02% -299.64% 73.95% -
  Horiz. % 166.82% 84.81% 254.73% 222.33% -347.29% 173.95% 100.00%
DY 6.82 1.37 0.00 0.00 0.00 0.00 0.00 -
  YoY % 397.81% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 497.81% 100.00% - - - - -
P/NAPS 1.51 2.52 1.79 1.52 1.38 2.70 2.71 -8.59%
  YoY % -40.08% 40.78% 17.76% 10.14% -48.89% -0.37% -
  Horiz. % 55.72% 92.99% 66.05% 56.09% 50.92% 99.63% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

282  705  508  951 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LUSTER 0.195-0.03 
 AT 0.085-0.005 
 MAHSING 1.12-0.06 
 DGSB 0.23+0.035 
 PHB 0.03+0.005 
 IMPIANA 0.095+0.015 
 VC 0.05-0.01 
 LUSTER-WA 0.105-0.02 
 SUPERMX-C1I 0.15-0.01 
 DNEX 0.20-0.035 

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!

TOP ARTICLES

1. Greatec: do not buy it - Koon Yew Yin Koon Yew Yin's Blog
2. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
3. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
4. SUPERMAX - BEYOND GLOVES !!! freetospeak
5. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
6. Music still loud at the GLOVES party gloveharicut
7. LET'S GET ROLLING THIS GLOVES TO NEXT LEVEL!!! Follow Kim's Stockwatch!
8. SUPERMAX OBM - The George Soros bet AGAIN? (REVISIT) freetospeak
PARTNERS & BROKERS