Highlights

[AIRASIA] YoY Quarter Result on 2011-06-30 [#2]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 23-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     -39.36%    YoY -     -47.59%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 1,310,916 1,246,256 1,181,561 1,081,773 933,402 747,996 608,383 13.64%
  YoY % 5.19% 5.48% 9.22% 15.90% 24.79% 22.95% -
  Horiz. % 215.48% 204.85% 194.21% 177.81% 153.42% 122.95% 100.00%
PBT 255,314 112,609 175,276 145,033 144,210 138,161 -46,901 -
  YoY % 126.73% -35.75% 20.85% 0.57% 4.38% 394.58% -
  Horiz. % -544.37% -240.10% -373.71% -309.23% -307.48% -294.58% 100.00%
Tax 111,841 -54,261 -22,143 -40,776 54,720 1,015 56,318 12.11%
  YoY % 306.12% -145.05% 45.70% -174.52% 5,291.13% -98.20% -
  Horiz. % 198.59% -96.35% -39.32% -72.40% 97.16% 1.80% 100.00%
NP 367,155 58,348 153,133 104,257 198,930 139,176 9,417 84.09%
  YoY % 529.25% -61.90% 46.88% -47.59% 42.93% 1,377.92% -
  Horiz. % 3,898.85% 619.60% 1,626.13% 1,107.11% 2,112.46% 1,477.92% 100.00%
NP to SH 367,155 58,348 153,133 104,257 198,930 139,176 9,417 84.09%
  YoY % 529.25% -61.90% 46.88% -47.59% 42.93% 1,377.92% -
  Horiz. % 3,898.85% 619.60% 1,626.13% 1,107.11% 2,112.46% 1,477.92% 100.00%
Tax Rate -43.81 % 48.19 % 12.63 % 28.11 % -37.94 % -0.73 % - % -
  YoY % -190.91% 281.55% -55.07% 174.09% -5,097.26% 0.00% -
  Horiz. % 6,001.37% -6,601.37% -1,730.14% -3,850.68% 5,197.26% 100.00% -
Total Cost 943,761 1,187,908 1,028,428 977,516 734,472 608,820 598,966 7.87%
  YoY % -20.55% 15.51% 5.21% 33.09% 20.64% 1.65% -
  Horiz. % 157.57% 198.33% 171.70% 163.20% 122.62% 101.65% 100.00%
Net Worth 5,201,362 4,584,485 2,778,751 3,868,520 2,956,321 1,934,310 2,260,079 14.90%
  YoY % 13.46% 64.98% -28.17% 30.86% 52.84% -14.41% -
  Horiz. % 230.14% 202.85% 122.95% 171.17% 130.81% 85.59% 100.00%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 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
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 5,201,362 4,584,485 2,778,751 3,868,520 2,956,321 1,934,310 2,260,079 14.90%
  YoY % 13.46% 64.98% -28.17% 30.86% 52.84% -14.41% -
  Horiz. % 230.14% 202.85% 122.95% 171.17% 130.81% 85.59% 100.00%
NOSH 2,781,477 2,778,476 2,778,751 2,743,631 2,762,916 2,358,915 2,354,249 2.82%
  YoY % 0.11% -0.01% 1.28% -0.70% 17.13% 0.20% -
  Horiz. % 118.15% 118.02% 118.03% 116.54% 117.36% 100.20% 100.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 28.01 % 4.68 % 12.96 % 9.64 % 21.31 % 18.61 % 1.55 % 61.96%
  YoY % 498.50% -63.89% 34.44% -54.76% 14.51% 1,100.65% -
  Horiz. % 1,807.10% 301.94% 836.13% 621.94% 1,374.84% 1,200.65% 100.00%
ROE 7.06 % 1.27 % 5.51 % 2.70 % 6.73 % 7.20 % 0.42 % 60.02%
  YoY % 455.91% -76.95% 104.07% -59.88% -6.53% 1,614.29% -
  Horiz. % 1,680.95% 302.38% 1,311.90% 642.86% 1,602.38% 1,714.29% 100.00%
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 47.13 44.85 42.52 39.43 33.78 31.71 25.84 10.53%
  YoY % 5.08% 5.48% 7.84% 16.73% 6.53% 22.72% -
  Horiz. % 182.39% 173.57% 164.55% 152.59% 130.73% 122.72% 100.00%
EPS 13.20 2.10 5.50 3.80 7.20 5.90 0.40 79.05%
  YoY % 528.57% -61.82% 44.74% -47.22% 22.03% 1,375.00% -
  Horiz. % 3,300.00% 525.00% 1,375.00% 950.00% 1,800.00% 1,475.00% 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 1.8700 1.6500 1.0000 1.4100 1.0700 0.8200 0.9600 11.75%
  YoY % 13.33% 65.00% -29.08% 31.78% 30.49% -14.58% -
  Horiz. % 194.79% 171.88% 104.17% 146.88% 111.46% 85.42% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,341,974
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 39.23 37.29 35.36 32.37 27.93 22.38 18.20 13.65%
  YoY % 5.20% 5.46% 9.24% 15.90% 24.80% 22.97% -
  Horiz. % 215.55% 204.89% 194.29% 177.86% 153.46% 122.97% 100.00%
EPS 10.99 1.75 4.58 3.12 5.95 4.16 0.28 84.30%
  YoY % 528.00% -61.79% 46.79% -47.56% 43.03% 1,385.71% -
  Horiz. % 3,925.00% 625.00% 1,635.71% 1,114.29% 2,125.00% 1,485.71% 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 1.5564 1.3718 0.8315 1.1576 0.8846 0.5788 0.6763 14.90%
  YoY % 13.46% 64.98% -28.17% 30.86% 52.83% -14.42% -
  Horiz. % 230.13% 202.84% 122.95% 171.17% 130.80% 85.58% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 2.3000 3.1900 3.5700 3.5200 1.2500 1.1100 0.8700 -
P/RPS 4.88 7.11 8.40 8.93 3.70 3.50 3.37 6.36%
  YoY % -31.36% -15.36% -5.94% 141.35% 5.71% 3.86% -
  Horiz. % 144.81% 210.98% 249.26% 264.99% 109.79% 103.86% 100.00%
P/EPS 17.42 151.90 64.78 92.63 17.36 18.81 217.50 -34.33%
  YoY % -88.53% 134.49% -30.07% 433.58% -7.71% -91.35% -
  Horiz. % 8.01% 69.84% 29.78% 42.59% 7.98% 8.65% 100.00%
EY 5.74 0.66 1.54 1.08 5.76 5.32 0.46 52.27%
  YoY % 769.70% -57.14% 42.59% -81.25% 8.27% 1,056.52% -
  Horiz. % 1,247.83% 143.48% 334.78% 234.78% 1,252.17% 1,156.52% 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 1.23 1.93 3.57 2.50 1.17 1.35 0.91 5.15%
  YoY % -36.27% -45.94% 42.80% 113.68% -13.33% 48.35% -
  Horiz. % 135.16% 212.09% 392.31% 274.73% 128.57% 148.35% 100.00%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 20/08/14 21/08/13 28/08/12 23/08/11 18/08/10 12/08/09 28/08/08 -
Price 2.3800 2.9800 3.5500 3.6200 1.6800 1.4200 1.1000 -
P/RPS 5.05 6.64 8.35 9.18 4.97 4.48 4.26 2.87%
  YoY % -23.95% -20.48% -9.04% 84.71% 10.94% 5.16% -
  Horiz. % 118.54% 155.87% 196.01% 215.49% 116.67% 105.16% 100.00%
P/EPS 18.03 141.90 64.42 95.26 23.33 24.07 275.00 -36.49%
  YoY % -87.29% 120.27% -32.37% 308.32% -3.07% -91.25% -
  Horiz. % 6.56% 51.60% 23.43% 34.64% 8.48% 8.75% 100.00%
EY 5.55 0.70 1.55 1.05 4.29 4.15 0.36 57.73%
  YoY % 692.86% -54.84% 47.62% -75.52% 3.37% 1,052.78% -
  Horiz. % 1,541.67% 194.44% 430.56% 291.67% 1,191.67% 1,152.78% 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 1.27 1.81 3.55 2.57 1.57 1.73 1.15 1.67%
  YoY % -29.83% -49.01% 38.13% 63.69% -9.25% 50.43% -
  Horiz. % 110.43% 157.39% 308.70% 223.48% 136.52% 150.43% 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.
 


 

348  272  581  1132 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.33-0.015 
 SAPNRG 0.285-0.005 
 MNC-PA 0.0350.00 
 PWORTH 0.055+0.01 
 KNM 0.4150.00 
 VSOLAR 0.0850.00 
 GPACKET-WB 0.265-0.005 
 VELESTO 0.31+0.005 
 MNC 0.1150.00 
 ECOWLD 0.665+0.02 

TOP ARTICLES

1. BANDAR MALAYSIA - SHORTLISTED TENDERS CLOSED FOR PUBLIC PRIVATE PARTNERSHIP (PPP) KL Glory Fury
2. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
3. 5G is Megatrend : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
4. Is The Semiconductor Cycle Poised For An Upswing? [Goreng Goreng] ee
5. SCOMI ENERGY (7045) THE HIDDEN GEM IN O&G BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
7. 沙地产能将迅速恢复·油气股打回原形·综指1600再失 星洲日報/投資致富‧企業故事
8. [转贴] 天哥,云顶大马又跌回3.1了,可以加码了吗?~ 第一天 Good Articles to Share
Partners & Brokers