[AIRASIA] YoY Quarter Result on 2013-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 1,623,550 1,324,819 1,310,916 1,246,256 1,181,561 1,081,773 933,402 9.66% YoY % 22.55% 1.06% 5.19% 5.48% 9.22% 15.90% - Horiz. % 173.94% 141.93% 140.44% 133.52% 126.59% 115.90% 100.00%
PBT 253,812 48,763 255,314 112,609 175,276 145,033 144,210 9.87% YoY % 420.50% -80.90% 126.73% -35.75% 20.85% 0.57% - Horiz. % 176.00% 33.81% 177.04% 78.09% 121.54% 100.57% 100.00%
Tax 88,070 194,264 111,841 -54,261 -22,143 -40,776 54,720 8.25% YoY % -54.66% 73.70% 306.12% -145.05% 45.70% -174.52% - Horiz. % 160.95% 355.01% 204.39% -99.16% -40.47% -74.52% 100.00%
NP 341,882 243,027 367,155 58,348 153,133 104,257 198,930 9.44% YoY % 40.68% -33.81% 529.25% -61.90% 46.88% -47.59% - Horiz. % 171.86% 122.17% 184.56% 29.33% 76.98% 52.41% 100.00%
NP to SH 342,117 243,027 367,155 58,348 153,133 104,257 198,930 9.45% YoY % 40.77% -33.81% 529.25% -61.90% 46.88% -47.59% - Horiz. % 171.98% 122.17% 184.56% 29.33% 76.98% 52.41% 100.00%
Tax Rate -34.70 % -398.38 % -43.81 % 48.19 % 12.63 % 28.11 % -37.94 % -1.48% YoY % 91.29% -809.34% -190.91% 281.55% -55.07% 174.09% - Horiz. % 91.46% 1,050.03% 115.47% -127.02% -33.29% -74.09% 100.00%
Total Cost 1,281,668 1,081,792 943,761 1,187,908 1,028,428 977,516 734,472 9.71% YoY % 18.48% 14.63% -20.55% 15.51% 5.21% 33.09% - Horiz. % 174.50% 147.29% 128.50% 161.74% 140.02% 133.09% 100.00%
Net Worth 5,590,692 4,776,737 5,201,362 4,584,485 2,778,751 3,868,520 2,956,321 11.19% YoY % 17.04% -8.16% 13.46% 64.98% -28.17% 30.86% - Horiz. % 189.11% 161.58% 175.94% 155.07% 93.99% 130.86% 100.00%
Dividend 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 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 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 5,590,692 4,776,737 5,201,362 4,584,485 2,778,751 3,868,520 2,956,321 11.19% YoY % 17.04% -8.16% 13.46% 64.98% -28.17% 30.86% - Horiz. % 189.11% 161.58% 175.94% 155.07% 93.99% 130.86% 100.00%
NOSH 2,781,438 2,793,413 2,781,477 2,778,476 2,778,751 2,743,631 2,762,916 0.11% YoY % -0.43% 0.43% 0.11% -0.01% 1.28% -0.70% - Horiz. % 100.67% 101.10% 100.67% 100.56% 100.57% 99.30% 100.00%
Ratio Analysis 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 21.06 % 18.34 % 28.01 % 4.68 % 12.96 % 9.64 % 21.31 % -0.20% YoY % 14.83% -34.52% 498.50% -63.89% 34.44% -54.76% - Horiz. % 98.83% 86.06% 131.44% 21.96% 60.82% 45.24% 100.00%
ROE 6.12 % 5.09 % 7.06 % 1.27 % 5.51 % 2.70 % 6.73 % -1.57% YoY % 20.24% -27.90% 455.91% -76.95% 104.07% -59.88% - Horiz. % 90.94% 75.63% 104.90% 18.87% 81.87% 40.12% 100.00%
Per Share 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 58.37 47.43 47.13 44.85 42.52 39.43 33.78 9.53% YoY % 23.07% 0.64% 5.08% 5.48% 7.84% 16.73% - Horiz. % 172.79% 140.41% 139.52% 132.77% 125.87% 116.73% 100.00%
EPS 12.30 8.70 13.20 2.10 5.50 3.80 7.20 9.33% YoY % 41.38% -34.09% 528.57% -61.82% 44.74% -47.22% - Horiz. % 170.83% 120.83% 183.33% 29.17% 76.39% 52.78% 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 2.0100 1.7100 1.8700 1.6500 1.0000 1.4100 1.0700 11.07% YoY % 17.54% -8.56% 13.33% 65.00% -29.08% 31.78% - Horiz. % 187.85% 159.81% 174.77% 154.21% 93.46% 131.78% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,711,820 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 43.74 35.69 35.32 33.58 31.83 29.14 25.15 9.65% YoY % 22.56% 1.05% 5.18% 5.50% 9.23% 15.86% - Horiz. % 173.92% 141.91% 140.44% 133.52% 126.56% 115.86% 100.00%
EPS 9.22 6.55 9.89 1.57 4.13 2.81 5.36 9.45% YoY % 40.76% -33.77% 529.94% -61.99% 46.98% -47.57% - Horiz. % 172.01% 122.20% 184.51% 29.29% 77.05% 52.43% 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 1.5062 1.2869 1.4013 1.2351 0.7486 1.0422 0.7965 11.19% YoY % 17.04% -8.16% 13.46% 64.99% -28.17% 30.85% - Horiz. % 189.10% 161.57% 175.93% 155.07% 93.99% 130.85% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 2.6000 1.5400 2.3000 3.1900 3.5700 3.5200 1.2500 -
P/RPS 4.45 3.25 4.88 7.11 8.40 8.93 3.70 3.12% YoY % 36.92% -33.40% -31.36% -15.36% -5.94% 141.35% - Horiz. % 120.27% 87.84% 131.89% 192.16% 227.03% 241.35% 100.00%
P/EPS 21.14 17.70 17.42 151.90 64.78 92.63 17.36 3.33% YoY % 19.44% 1.61% -88.53% 134.49% -30.07% 433.58% - Horiz. % 121.77% 101.96% 100.35% 875.00% 373.16% 533.58% 100.00%
EY 4.73 5.65 5.74 0.66 1.54 1.08 5.76 -3.23% YoY % -16.28% -1.57% 769.70% -57.14% 42.59% -81.25% - Horiz. % 82.12% 98.09% 99.65% 11.46% 26.74% 18.75% 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 1.29 0.90 1.23 1.93 3.57 2.50 1.17 1.64% YoY % 43.33% -26.83% -36.27% -45.94% 42.80% 113.68% - Horiz. % 110.26% 76.92% 105.13% 164.96% 305.13% 213.68% 100.00%
Price Multiplier on Announcement Date 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/08/16 26/08/15 20/08/14 21/08/13 28/08/12 23/08/11 18/08/10 -
Price 2.9900 0.7800 2.3800 2.9800 3.5500 3.6200 1.6800 -
P/RPS 5.12 1.64 5.05 6.64 8.35 9.18 4.97 0.50% YoY % 212.20% -67.52% -23.95% -20.48% -9.04% 84.71% - Horiz. % 103.02% 33.00% 101.61% 133.60% 168.01% 184.71% 100.00%
P/EPS 24.31 8.97 18.03 141.90 64.42 95.26 23.33 0.69% YoY % 171.01% -50.25% -87.29% 120.27% -32.37% 308.32% - Horiz. % 104.20% 38.45% 77.28% 608.23% 276.13% 408.32% 100.00%
EY 4.11 11.15 5.55 0.70 1.55 1.05 4.29 -0.71% YoY % -63.14% 100.90% 692.86% -54.84% 47.62% -75.52% - Horiz. % 95.80% 259.91% 129.37% 16.32% 36.13% 24.48% 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 1.49 0.46 1.27 1.81 3.55 2.57 1.57 -0.87% YoY % 223.91% -63.78% -29.83% -49.01% 38.13% 63.69% - Horiz. % 94.90% 29.30% 80.89% 115.29% 226.11% 163.69% 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 - Q2 2013.pdf 
