[AIRASIA] YoY Cumulative Quarter Result on 2011-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
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.
Comment
AirAsia - Bursa Announcement (4Q 2011) - Final.pdf 
