Highlights

[AIRASIA] YoY Cumulative Quarter Result on 2013-03-31 [#1]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 22-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     -86.73%    YoY -     -39.23%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 1,699,294 1,296,831 1,302,436 1,300,784 1,168,398 1,053,283 870,605 11.78%
  YoY % 31.03% -0.43% 0.13% 11.33% 10.93% 20.98% -
  Horiz. % 195.19% 148.96% 149.60% 149.41% 134.21% 120.98% 100.00%
PBT 1,093,371 193,299 133,832 131,840 212,406 202,874 256,182 27.33%
  YoY % 465.64% 44.43% 1.51% -37.93% 4.70% -20.81% -
  Horiz. % 426.79% 75.45% 52.24% 51.46% 82.91% 79.19% 100.00%
Tax -216,429 -43,968 5,887 -27,047 -39,969 -30,946 -32,072 37.43%
  YoY % -392.24% -846.87% 121.77% 32.33% -29.16% 3.51% -
  Horiz. % 674.82% 137.09% -18.36% 84.33% 124.62% 96.49% 100.00%
NP 876,942 149,331 139,719 104,793 172,437 171,928 224,110 25.51%
  YoY % 487.25% 6.88% 33.33% -39.23% 0.30% -23.28% -
  Horiz. % 391.30% 66.63% 62.34% 46.76% 76.94% 76.72% 100.00%
NP to SH 877,793 149,331 139,719 104,793 172,437 171,928 224,110 25.53%
  YoY % 487.82% 6.88% 33.33% -39.23% 0.30% -23.28% -
  Horiz. % 391.68% 66.63% 62.34% 46.76% 76.94% 76.72% 100.00%
Tax Rate 19.79 % 22.75 % -4.40 % 20.52 % 18.82 % 15.25 % 12.52 % 7.92%
  YoY % -13.01% 617.05% -121.44% 9.03% 23.41% 21.81% -
  Horiz. % 158.07% 181.71% -35.14% 163.90% 150.32% 121.81% 100.00%
Total Cost 822,352 1,147,500 1,162,717 1,195,991 995,961 881,355 646,495 4.09%
  YoY % -28.34% -1.31% -2.78% 20.08% 13.00% 36.33% -
  Horiz. % 127.20% 177.50% 179.85% 185.00% 154.06% 136.33% 100.00%
Net Worth 5,015,959 4,645,853 5,057,827 4,495,068 4,338,712 3,826,784 2,487,374 12.39%
  YoY % 7.97% -8.15% 12.52% 3.60% 13.38% 53.85% -
  Horiz. % 201.66% 186.78% 203.34% 180.72% 174.43% 153.85% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 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
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 5,015,959 4,645,853 5,057,827 4,495,068 4,338,712 3,826,784 2,487,374 12.39%
  YoY % 7.97% -8.15% 12.52% 3.60% 13.38% 53.85% -
  Horiz. % 201.66% 186.78% 203.34% 180.72% 174.43% 153.85% 100.00%
NOSH 2,786,644 2,765,388 2,794,380 2,757,710 2,781,225 2,773,032 2,462,747 2.08%
  YoY % 0.77% -1.04% 1.33% -0.85% 0.30% 12.60% -
  Horiz. % 113.15% 112.29% 113.47% 111.98% 112.93% 112.60% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 51.61 % 11.52 % 10.73 % 8.06 % 14.76 % 16.32 % 25.74 % 12.28%
  YoY % 348.00% 7.36% 33.13% -45.39% -9.56% -36.60% -
  Horiz. % 200.51% 44.76% 41.69% 31.31% 57.34% 63.40% 100.00%
ROE 17.50 % 3.21 % 2.76 % 2.33 % 3.97 % 4.49 % 9.01 % 11.69%
  YoY % 445.17% 16.30% 18.45% -41.31% -11.58% -50.17% -
  Horiz. % 194.23% 35.63% 30.63% 25.86% 44.06% 49.83% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 60.98 46.90 46.61 47.17 42.01 37.98 35.35 9.50%
  YoY % 30.02% 0.62% -1.19% 12.28% 10.61% 7.44% -
  Horiz. % 172.50% 132.67% 131.85% 133.44% 118.84% 107.44% 100.00%
EPS 31.50 5.40 5.00 3.80 6.20 6.20 9.10 22.97%
  YoY % 483.33% 8.00% 31.58% -38.71% 0.00% -31.87% -
  Horiz. % 346.15% 59.34% 54.95% 41.76% 68.13% 68.13% 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 1.8000 1.6800 1.8100 1.6300 1.5600 1.3800 1.0100 10.10%
  YoY % 7.14% -7.18% 11.04% 4.49% 13.04% 36.63% -
  Horiz. % 178.22% 166.34% 179.21% 161.39% 154.46% 136.63% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,341,974
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 50.85 38.80 38.97 38.92 34.96 31.52 26.05 11.78%
  YoY % 31.06% -0.44% 0.13% 11.33% 10.91% 21.00% -
  Horiz. % 195.20% 148.94% 149.60% 149.40% 134.20% 121.00% 100.00%
EPS 26.27 4.47 4.18 3.14 5.16 5.14 6.71 25.52%
  YoY % 487.70% 6.94% 33.12% -39.15% 0.39% -23.40% -
  Horiz. % 391.51% 66.62% 62.30% 46.80% 76.90% 76.60% 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 1.5009 1.3902 1.5134 1.3450 1.2982 1.1451 0.7443 12.39%
  YoY % 7.96% -8.14% 12.52% 3.60% 13.37% 53.85% -
  Horiz. % 201.65% 186.78% 203.33% 180.71% 174.42% 153.85% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.8300 2.3800 2.5500 2.8300 3.4500 2.6900 1.3900 -
P/RPS 3.00 5.08 5.47 6.00 8.21 7.08 3.93 -4.40%
  YoY % -40.94% -7.13% -8.83% -26.92% 15.96% 80.15% -
  Horiz. % 76.34% 129.26% 139.19% 152.67% 208.91% 180.15% 100.00%
P/EPS 5.81 44.07 51.00 74.47 55.64 43.39 15.27 -14.86%
  YoY % -86.82% -13.59% -31.52% 33.84% 28.23% 184.15% -
  Horiz. % 38.05% 288.61% 333.99% 487.69% 364.37% 284.15% 100.00%
EY 17.21 2.27 1.96 1.34 1.80 2.30 6.55 17.45%
  YoY % 658.15% 15.82% 46.27% -25.56% -21.74% -64.89% -
  Horiz. % 262.75% 34.66% 29.92% 20.46% 27.48% 35.11% 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 1.02 1.42 1.41 1.74 2.21 1.95 1.38 -4.91%
  YoY % -28.17% 0.71% -18.97% -21.27% 13.33% 41.30% -
  Horiz. % 73.91% 102.90% 102.17% 126.09% 160.14% 141.30% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/05/16 28/05/15 20/05/14 22/05/13 23/05/12 24/05/11 31/05/10 -
Price 2.1200 2.0800 2.3300 3.2400 3.3900 3.0600 1.2200 -
P/RPS 3.48 4.44 5.00 6.87 8.07 8.06 3.45 0.14%
  YoY % -21.62% -11.20% -27.22% -14.87% 0.12% 133.62% -
  Horiz. % 100.87% 128.70% 144.93% 199.13% 233.91% 233.62% 100.00%
P/EPS 6.73 38.52 46.60 85.26 54.68 49.35 13.41 -10.85%
  YoY % -82.53% -17.34% -45.34% 55.93% 10.80% 268.01% -
  Horiz. % 50.19% 287.25% 347.50% 635.79% 407.76% 368.01% 100.00%
EY 14.86 2.60 2.15 1.17 1.83 2.03 7.46 12.16%
  YoY % 471.54% 20.93% 83.76% -36.07% -9.85% -72.79% -
  Horiz. % 199.20% 34.85% 28.82% 15.68% 24.53% 27.21% 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 1.18 1.24 1.29 1.99 2.17 2.22 1.21 -0.42%
  YoY % -4.84% -3.88% -35.18% -8.29% -2.25% 83.47% -
  Horiz. % 97.52% 102.48% 106.61% 164.46% 179.34% 183.47% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

464  492  569  640 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.030.00 
 DGSB 0.185-0.045 
 IRIS 0.305+0.04 
 MLAB 0.0250.00 
 KGROUP-OR 0.01+0.005 
 MAHSING 1.14+0.01 
 DSONIC 0.585+0.06 
 AT 0.08-0.005 
 KGROUP 0.065+0.005 
 LUSTER 0.19-0.005 

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!
PARTNERS & BROKERS