Highlights

[AIRASIA] YoY Quarter Result on 2009-09-30 [#3]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 20-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     -6.54%    YoY -     -72.06%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/03/07 31/03/06 CAGR
Revenue 1,237,503 1,081,630 979,710 739,668 707,909 396,179 258,605 27.20%
  YoY % 14.41% 10.40% 32.45% 4.49% 78.68% 53.20% -
  Horiz. % 478.53% 418.26% 378.84% 286.02% 273.74% 153.20% 100.00%
PBT 259,103 108,496 310,342 136,260 -504,328 43,072 14,694 55.43%
  YoY % 138.81% -65.04% 127.76% 127.02% -1,270.90% 193.13% -
  Horiz. % 1,763.33% 738.37% 2,112.03% 927.32% -3,432.20% 293.13% 100.00%
Tax -101,293 43,803 16,944 -6,188 969,855 43,801 -631 118.25%
  YoY % -331.25% 158.52% 373.82% -100.64% 2,114.23% 7,041.52% -
  Horiz. % 16,052.77% -6,941.84% -2,685.26% 980.67% -153,701.27% -6,941.52% 100.00%
NP 157,810 152,299 327,286 130,072 465,527 86,873 14,063 45.00%
  YoY % 3.62% -53.47% 151.62% -72.06% 435.87% 517.74% -
  Horiz. % 1,122.16% 1,082.98% 2,327.28% 924.92% 3,310.30% 617.74% 100.00%
NP to SH 157,810 152,299 327,286 130,072 465,527 86,873 14,063 45.00%
  YoY % 3.62% -53.47% 151.62% -72.06% 435.87% 517.74% -
  Horiz. % 1,122.16% 1,082.98% 2,327.28% 924.92% 3,310.30% 617.74% 100.00%
Tax Rate 39.09 % -40.37 % -5.46 % 4.54 % - % -101.69 % 4.29 % 40.44%
  YoY % 196.83% -639.38% -220.26% 0.00% 0.00% -2,470.40% -
  Horiz. % 911.19% -941.03% -127.27% 105.83% 0.00% -2,370.40% 100.00%
Total Cost 1,079,693 929,331 652,424 609,596 242,382 309,306 244,542 25.64%
  YoY % 16.18% 42.44% 7.03% 151.50% -21.64% 26.48% -
  Horiz. % 441.52% 380.03% 266.79% 249.28% 99.12% 126.48% 100.00%
Net Worth 5,426,449 3,959,773 3,300,363 2,306,937 1,795,941 1,502,668 0 -
  YoY % 37.04% 19.98% 43.06% 28.45% 19.52% 0.00% -
  Horiz. % 361.12% 263.52% 219.63% 153.52% 119.52% 100.00% -
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/03/07 31/03/06 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
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/03/07 31/03/06 CAGR
Net Worth 5,426,449 3,959,773 3,300,363 2,306,937 1,795,941 1,502,668 0 -
  YoY % 37.04% 19.98% 43.06% 28.45% 19.52% 0.00% -
  Horiz. % 361.12% 263.52% 219.63% 153.52% 119.52% 100.00% -
NOSH 2,768,596 2,769,072 2,750,302 2,454,188 2,363,081 2,347,918 2,072,636 4.55%
  YoY % -0.02% 0.68% 12.07% 3.86% 0.65% 13.28% -
  Horiz. % 133.58% 133.60% 132.70% 118.41% 114.01% 113.28% 100.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/03/07 31/03/06 CAGR
NP Margin 12.75 % 14.08 % 33.41 % 17.59 % 65.76 % 21.93 % 5.44 % 13.99%
  YoY % -9.45% -57.86% 89.94% -73.25% 199.86% 303.12% -
  Horiz. % 234.38% 258.82% 614.15% 323.35% 1,208.82% 403.12% 100.00%
ROE 2.91 % 3.85 % 9.92 % 5.64 % 25.92 % 5.78 % - % -
  YoY % -24.42% -61.19% 75.89% -78.24% 348.44% 0.00% -
  Horiz. % 50.35% 66.61% 171.63% 97.58% 448.44% 100.00% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/03/07 31/03/06 CAGR
RPS 44.70 39.06 35.62 30.14 29.96 16.87 12.48 21.66%
  YoY % 14.44% 9.66% 18.18% 0.60% 77.59% 35.18% -
  Horiz. % 358.17% 312.98% 285.42% 241.51% 240.06% 135.18% 100.00%
EPS 5.70 5.50 11.90 5.30 -19.60 3.70 0.70 38.03%
  YoY % 3.64% -53.78% 124.53% 127.04% -629.73% 428.57% -
  Horiz. % 814.29% 785.71% 1,700.00% 757.14% -2,800.00% 528.57% 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 1.9600 1.4300 1.2000 0.9400 0.7600 0.6400 0.0000 -
  YoY % 37.06% 19.17% 27.66% 23.68% 18.75% 0.00% -
  Horiz. % 306.25% 223.44% 187.50% 146.88% 118.75% 100.00% -
Adjusted Per Share Value based on latest NOSH - 3,341,974
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/03/07 31/03/06 CAGR
RPS 37.03 32.37 29.32 22.13 21.18 11.85 7.74 27.20%
  YoY % 14.40% 10.40% 32.49% 4.49% 78.73% 53.10% -
  Horiz. % 478.42% 418.22% 378.81% 285.92% 273.64% 153.10% 100.00%
EPS 4.72 4.56 9.79 3.89 13.93 2.60 0.42 45.04%
  YoY % 3.51% -53.42% 151.67% -72.07% 435.77% 519.05% -
  Horiz. % 1,123.81% 1,085.71% 2,330.95% 926.19% 3,316.67% 619.05% 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 1.6237 1.1849 0.9875 0.6903 0.5374 0.4496 0.0000 -
  YoY % 37.03% 19.99% 43.05% 28.45% 19.53% 0.00% -
  Horiz. % 361.14% 263.55% 219.64% 153.54% 119.53% 100.00% -
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/03/07 31/03/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/03/07 31/03/06 -
Price 3.0200 3.0300 2.2500 1.4000 1.2400 1.7700 1.7600 -
P/RPS 6.76 7.76 6.32 4.65 4.14 10.49 14.11 -10.69%
  YoY % -12.89% 22.78% 35.91% 12.32% -60.53% -25.66% -
  Horiz. % 47.91% 55.00% 44.79% 32.96% 29.34% 74.34% 100.00%
P/EPS 52.98 55.09 18.91 26.42 6.29 47.84 259.39 -21.66%
  YoY % -3.83% 191.33% -28.43% 320.03% -86.85% -81.56% -
  Horiz. % 20.42% 21.24% 7.29% 10.19% 2.42% 18.44% 100.00%
EY 1.89 1.82 5.29 3.79 15.89 2.09 0.39 27.45%
  YoY % 3.85% -65.60% 39.58% -76.15% 660.29% 435.90% -
  Horiz. % 484.62% 466.67% 1,356.41% 971.79% 4,074.36% 535.90% 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 1.54 2.12 1.87 1.49 1.63 2.77 0.00 -
  YoY % -27.36% 13.37% 25.50% -8.59% -41.16% 0.00% -
  Horiz. % 55.60% 76.53% 67.51% 53.79% 58.84% 100.00% -
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/03/07 31/03/06 CAGR
Date 22/11/12 22/11/11 25/11/10 20/11/09 28/11/08 23/05/07 30/05/06 -
Price 2.8500 3.6700 2.5500 1.2800 1.1100 1.9300 1.6100 -
P/RPS 6.38 9.40 7.16 4.25 3.71 11.44 12.90 -10.26%
  YoY % -32.13% 31.28% 68.47% 14.56% -67.57% -11.32% -
  Horiz. % 49.46% 72.87% 55.50% 32.95% 28.76% 88.68% 100.00%
P/EPS 50.00 66.73 21.43 24.15 5.63 52.16 237.29 -21.28%
  YoY % -25.07% 211.39% -11.26% 328.95% -89.21% -78.02% -
  Horiz. % 21.07% 28.12% 9.03% 10.18% 2.37% 21.98% 100.00%
EY 2.00 1.50 4.67 4.14 17.75 1.92 0.42 27.11%
  YoY % 33.33% -67.88% 12.80% -76.68% 824.48% 357.14% -
  Horiz. % 476.19% 357.14% 1,111.90% 985.71% 4,226.19% 457.14% 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 1.45 2.57 2.12 1.36 1.46 3.02 0.00 -
  YoY % -43.58% 21.23% 55.88% -6.85% -51.66% 0.00% -
  Horiz. % 48.01% 85.10% 70.20% 45.03% 48.34% 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
 
 

305  361  593  1134 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.12-0.01 
 KANGER 0.15-0.03 
 IRIS 0.305+0.025 
 DOLPHIN-WB 0.03+0.025 
 CONNECT 0.16+0.02 
 MTOUCHE 0.055+0.005 
 BINTAI 0.565+0.03 
 ARMADA 0.265+0.01 
 PRESBHD 0.575+0.01 
 DNEX 0.195+0.02 

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!

TOP ARTICLES

1. Stock Pick Year 2020 - 30 Sep Result Stock Pick Contest Year 2020
2. How to make money when glove stock price fluctuates? Koon Yew Yin Koon Yew Yin's Blog
3. BE SMART AND DOMINAN !!!! INVEST DOMINAN ON UNDERVALUED POSITION Target Invest - We Target, We Invest
4. NAIM (5073) At 74.5 sen is Giving a 18 Sen Dividend soon. That means Rm180 per share or 24.1% Yield (equals to 13 months int rate of 1.75% in Malaysia THE INVESTMENT APPROACH OF CALVIN TAN
5. [Humbled Investor]SCGM: Why share price fell today despite results meeting expectation? HumbledInvestor
6. LOTTE CHEMICAL TITAN HOLDINGS BHD (5284) - TURNAROUND STORY? JAW Place Research
7. TOPGLOV 30/9/2020 IF TURN UP WILL BE SUPERBULL AGAIN ! pakatanharapan
8. 明年恐产量过剩‧艾毕斯:手套股超越基本面 星洲日報/投資致富‧企業故事
PARTNERS & BROKERS