Highlights

[AIRASIA] YoY Cumulative Quarter Result on 2011-12-31 [#4]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 22-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     29.60%    YoY -     -47.95%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 5,415,744 5,111,822 4,946,091 4,495,141 3,992,722 3,178,854 2,851,786 11.28%
  YoY % 5.95% 3.35% 10.03% 12.58% 25.60% 11.47% -
  Horiz. % 189.91% 179.25% 173.44% 157.63% 140.01% 111.47% 100.00%
PBT 22,701 361,235 962,557 777,017 1,099,299 622,288 -869,198 -
  YoY % -93.72% -62.47% 23.88% -29.32% 76.65% 171.59% -
  Horiz. % -2.61% -41.56% -110.74% -89.39% -126.47% -71.59% 100.00%
Tax 60,135 889 -172,949 -221,693 -32,422 -116,021 372,635 -26.20%
  YoY % 6,664.34% 100.51% 21.99% -583.77% 72.06% -131.14% -
  Horiz. % 16.14% 0.24% -46.41% -59.49% -8.70% -31.14% 100.00%
NP 82,836 362,124 789,608 555,324 1,066,877 506,267 -496,563 -
  YoY % -77.12% -54.14% 42.19% -47.95% 110.73% 201.95% -
  Horiz. % -16.68% -72.93% -159.01% -111.83% -214.85% -101.95% 100.00%
NP to SH 82,836 362,124 789,608 555,324 1,066,877 506,267 -496,563 -
  YoY % -77.12% -54.14% 42.19% -47.95% 110.73% 201.95% -
  Horiz. % -16.68% -72.93% -159.01% -111.83% -214.85% -101.95% 100.00%
Tax Rate -264.90 % -0.25 % 17.97 % 28.53 % 2.95 % 18.64 % - % -
  YoY % -105,860.00% -101.39% -37.01% 867.12% -84.17% 0.00% -
  Horiz. % -1,421.14% -1.34% 96.41% 153.06% 15.83% 100.00% -
Total Cost 5,332,908 4,749,698 4,156,483 3,939,817 2,925,845 2,672,587 3,348,349 8.06%
  YoY % 12.28% 14.27% 5.50% 34.66% 9.48% -20.18% -
  Horiz. % 159.27% 141.85% 124.14% 117.66% 87.38% 79.82% 100.00%
Net Worth 4,528,367 5,002,502 4,863,050 4,029,621 3,620,748 2,328,577 1,603,912 18.88%
  YoY % -9.48% 2.87% 20.68% 11.29% 55.49% 45.18% -
  Horiz. % 282.33% 311.89% 303.20% 251.24% 225.74% 145.18% 100.00%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - 500,199 138,952 - - - -
  YoY % 0.00% 0.00% 259.98% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 359.98% 100.00% - - -
Div Payout % - % - % 63.35 % 25.02 % - % - % - % -
  YoY % 0.00% 0.00% 153.20% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 253.20% 100.00% - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 4,528,367 5,002,502 4,863,050 4,029,621 3,620,748 2,328,577 1,603,912 18.88%
  YoY % -9.48% 2.87% 20.68% 11.29% 55.49% 45.18% -
  Horiz. % 282.33% 311.89% 303.20% 251.24% 225.74% 145.18% 100.00%
NOSH 2,761,200 2,779,167 2,778,886 2,779,049 2,763,930 2,451,133 2,358,695 2.66%
  YoY % -0.65% 0.01% -0.01% 0.55% 12.76% 3.92% -
  Horiz. % 117.06% 117.83% 117.81% 117.82% 117.18% 103.92% 100.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 1.53 % 7.08 % 15.96 % 12.35 % 26.72 % 15.93 % -17.41 % -
  YoY % -78.39% -55.64% 29.23% -53.78% 67.73% 191.50% -
  Horiz. % -8.79% -40.67% -91.67% -70.94% -153.48% -91.50% 100.00%
ROE 1.83 % 7.24 % 16.24 % 13.78 % 29.47 % 21.74 % -30.96 % -
  YoY % -74.72% -55.42% 17.85% -53.24% 35.56% 170.22% -
  Horiz. % -5.91% -23.39% -52.45% -44.51% -95.19% -70.22% 100.00%
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 196.14 183.93 177.99 161.75 144.46 129.69 120.91 8.39%
  YoY % 6.64% 3.34% 10.04% 11.97% 11.39% 7.26% -
  Horiz. % 162.22% 152.12% 147.21% 133.78% 119.48% 107.26% 100.00%
EPS 3.00 13.00 28.40 20.00 38.60 20.60 -20.90 -
  YoY % -76.92% -54.23% 42.00% -48.19% 87.38% 198.56% -
  Horiz. % -14.35% -62.20% -135.89% -95.69% -184.69% -98.56% 100.00%
DPS 0.00 0.00 18.00 5.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 260.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 360.00% 100.00% - - -
NAPS 1.6400 1.8000 1.7500 1.4500 1.3100 0.9500 0.6800 15.80%
  YoY % -8.89% 2.86% 20.69% 10.69% 37.89% 39.71% -
  Horiz. % 241.18% 264.71% 257.35% 213.24% 192.65% 139.71% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,341,974
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 162.05 152.96 148.00 134.51 119.47 95.12 85.33 11.28%
  YoY % 5.94% 3.35% 10.03% 12.59% 25.60% 11.47% -
  Horiz. % 189.91% 179.26% 173.44% 157.64% 140.01% 111.47% 100.00%
EPS 2.48 10.84 23.63 16.62 31.92 15.15 -14.86 -
  YoY % -77.12% -54.13% 42.18% -47.93% 110.69% 201.95% -
  Horiz. % -16.69% -72.95% -159.02% -111.84% -214.80% -101.95% 100.00%
DPS 0.00 0.00 14.97 4.16 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 259.86% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 359.86% 100.00% - - -
NAPS 1.3550 1.4969 1.4551 1.2058 1.0834 0.6968 0.4799 18.88%
  YoY % -9.48% 2.87% 20.68% 11.30% 55.48% 45.20% -
  Horiz. % 282.35% 311.92% 303.21% 251.26% 225.76% 145.20% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 2.7200 2.2000 2.7400 3.7700 2.5300 1.3800 0.8700 -
P/RPS 1.39 1.20 1.54 2.33 1.75 1.06 0.72 11.58%
  YoY % 15.83% -22.08% -33.91% 33.14% 65.09% 47.22% -
  Horiz. % 193.06% 166.67% 213.89% 323.61% 243.06% 147.22% 100.00%
P/EPS 90.67 16.88 9.64 18.87 6.55 6.68 -4.13 -
  YoY % 437.14% 75.10% -48.91% 188.09% -1.95% 261.74% -
  Horiz. % -2,195.40% -408.72% -233.41% -456.90% -158.60% -161.74% 100.00%
EY 1.10 5.92 10.37 5.30 15.26 14.97 -24.20 -
  YoY % -81.42% -42.91% 95.66% -65.27% 1.94% 161.86% -
  Horiz. % -4.55% -24.46% -42.85% -21.90% -63.06% -61.86% 100.00%
DY 0.00 0.00 6.57 1.33 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 393.98% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 493.98% 100.00% - - -
P/NAPS 1.66 1.22 1.57 2.60 1.93 1.45 1.28 4.43%
  YoY % 36.07% -22.29% -39.62% 34.72% 33.10% 13.28% -
  Horiz. % 129.69% 95.31% 122.66% 203.12% 150.78% 113.28% 100.00%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 26/02/15 26/02/14 26/02/13 22/02/12 24/02/11 25/02/10 02/03/09 -
Price 2.7000 2.3800 2.6400 3.6500 2.3500 1.4400 0.9400 -
P/RPS 1.38 1.29 1.48 2.26 1.63 1.11 0.78 9.97%
  YoY % 6.98% -12.84% -34.51% 38.65% 46.85% 42.31% -
  Horiz. % 176.92% 165.38% 189.74% 289.74% 208.97% 142.31% 100.00%
P/EPS 90.00 18.27 9.29 18.27 6.09 6.97 -4.47 -
  YoY % 392.61% 96.66% -49.15% 200.00% -12.63% 255.93% -
  Horiz. % -2,013.42% -408.72% -207.83% -408.72% -136.24% -155.93% 100.00%
EY 1.11 5.47 10.76 5.47 16.43 14.34 -22.40 -
  YoY % -79.71% -49.16% 96.71% -66.71% 14.57% 164.02% -
  Horiz. % -4.96% -24.42% -48.04% -24.42% -73.35% -64.02% 100.00%
DY 0.00 0.00 6.82 1.37 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 397.81% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 497.81% 100.00% - - -
P/NAPS 1.65 1.32 1.51 2.52 1.79 1.52 1.38 3.02%
  YoY % 25.00% -12.58% -40.08% 40.78% 17.76% 10.14% -
  Horiz. % 119.57% 95.65% 109.42% 182.61% 129.71% 110.14% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers