Highlights

[AIRASIA] YoY Quarter Result on 2011-09-30 [#3]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 22-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     46.08%    YoY -     -53.47%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 1,316,992 1,280,293 1,237,503 1,081,630 979,710 739,668 707,909 10.90%
  YoY % 2.87% 3.46% 14.41% 10.40% 32.45% 4.49% -
  Horiz. % 186.04% 180.86% 174.81% 152.79% 138.39% 104.49% 100.00%
PBT 26,466 25,111 259,103 108,496 310,342 136,260 -504,328 -
  YoY % 5.40% -90.31% 138.81% -65.04% 127.76% 127.02% -
  Horiz. % -5.25% -4.98% -51.38% -21.51% -61.54% -27.02% 100.00%
Tax -21,069 10,371 -101,293 43,803 16,944 -6,188 969,855 -
  YoY % -303.15% 110.24% -331.25% 158.52% 373.82% -100.64% -
  Horiz. % -2.17% 1.07% -10.44% 4.52% 1.75% -0.64% 100.00%
NP 5,397 35,482 157,810 152,299 327,286 130,072 465,527 -52.41%
  YoY % -84.79% -77.52% 3.62% -53.47% 151.62% -72.06% -
  Horiz. % 1.16% 7.62% 33.90% 32.72% 70.30% 27.94% 100.00%
NP to SH 5,397 35,482 157,810 152,299 327,286 130,072 465,527 -52.41%
  YoY % -84.79% -77.52% 3.62% -53.47% 151.62% -72.06% -
  Horiz. % 1.16% 7.62% 33.90% 32.72% 70.30% 27.94% 100.00%
Tax Rate 79.61 % -41.30 % 39.09 % -40.37 % -5.46 % 4.54 % - % -
  YoY % 292.76% -205.65% 196.83% -639.38% -220.26% 0.00% -
  Horiz. % 1,753.52% -909.69% 861.01% -889.21% -120.26% 100.00% -
Total Cost 1,311,595 1,244,811 1,079,693 929,331 652,424 609,596 242,382 32.48%
  YoY % 5.36% 15.29% 16.18% 42.44% 7.03% 151.50% -
  Horiz. % 541.13% 513.57% 445.45% 383.42% 269.17% 251.50% 100.00%
Net Worth 5,019,209 4,749,129 5,426,449 3,959,773 3,300,363 2,306,937 1,795,941 18.67%
  YoY % 5.69% -12.48% 37.04% 19.98% 43.06% 28.45% -
  Horiz. % 279.48% 264.44% 302.15% 220.48% 183.77% 128.45% 100.00%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 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
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 5,019,209 4,749,129 5,426,449 3,959,773 3,300,363 2,306,937 1,795,941 18.67%
  YoY % 5.69% -12.48% 37.04% 19.98% 43.06% 28.45% -
  Horiz. % 279.48% 264.44% 302.15% 220.48% 183.77% 128.45% 100.00%
NOSH 2,698,499 2,729,384 2,768,596 2,769,072 2,750,302 2,454,188 2,363,081 2.24%
  YoY % -1.13% -1.42% -0.02% 0.68% 12.07% 3.86% -
  Horiz. % 114.19% 115.50% 117.16% 117.18% 116.39% 103.86% 100.00%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 0.41 % 2.77 % 12.75 % 14.08 % 33.41 % 17.59 % 65.76 % -57.08%
  YoY % -85.20% -78.27% -9.45% -57.86% 89.94% -73.25% -
  Horiz. % 0.62% 4.21% 19.39% 21.41% 50.81% 26.75% 100.00%
ROE 0.11 % 0.75 % 2.91 % 3.85 % 9.92 % 5.64 % 25.92 % -59.75%
  YoY % -85.33% -74.23% -24.42% -61.19% 75.89% -78.24% -
  Horiz. % 0.42% 2.89% 11.23% 14.85% 38.27% 21.76% 100.00%
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 48.80 46.91 44.70 39.06 35.62 30.14 29.96 8.47%
  YoY % 4.03% 4.94% 14.44% 9.66% 18.18% 0.60% -
  Horiz. % 162.88% 156.58% 149.20% 130.37% 118.89% 100.60% 100.00%
EPS 0.20 1.30 5.70 5.50 11.90 5.30 -19.60 -
  YoY % -84.62% -77.19% 3.64% -53.78% 124.53% 127.04% -
  Horiz. % -1.02% -6.63% -29.08% -28.06% -60.71% -27.04% 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 1.8600 1.7400 1.9600 1.4300 1.2000 0.9400 0.7600 16.08%
  YoY % 6.90% -11.22% 37.06% 19.17% 27.66% 23.68% -
  Horiz. % 244.74% 228.95% 257.89% 188.16% 157.89% 123.68% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,341,974
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 39.41 38.31 37.03 32.37 29.32 22.13 21.18 10.90%
  YoY % 2.87% 3.46% 14.40% 10.40% 32.49% 4.49% -
  Horiz. % 186.07% 180.88% 174.83% 152.83% 138.43% 104.49% 100.00%
EPS 0.16 1.06 4.72 4.56 9.79 3.89 13.93 -52.48%
  YoY % -84.91% -77.54% 3.51% -53.42% 151.67% -72.07% -
  Horiz. % 1.15% 7.61% 33.88% 32.74% 70.28% 27.93% 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 1.5019 1.4211 1.6237 1.1849 0.9875 0.6903 0.5374 18.67%
  YoY % 5.69% -12.48% 37.03% 19.99% 43.05% 28.45% -
  Horiz. % 279.48% 264.44% 302.14% 220.49% 183.76% 128.45% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 2.5300 2.5600 3.0200 3.0300 2.2500 1.4000 1.2400 -
P/RPS 5.18 5.46 6.76 7.76 6.32 4.65 4.14 3.80%
  YoY % -5.13% -19.23% -12.89% 22.78% 35.91% 12.32% -
  Horiz. % 125.12% 131.88% 163.29% 187.44% 152.66% 112.32% 100.00%
P/EPS 1,265.00 196.92 52.98 55.09 18.91 26.42 6.29 141.95%
  YoY % 542.39% 271.69% -3.83% 191.33% -28.43% 320.03% -
  Horiz. % 20,111.29% 3,130.68% 842.29% 875.83% 300.64% 420.03% 100.00%
EY 0.08 0.51 1.89 1.82 5.29 3.79 15.89 -58.58%
  YoY % -84.31% -73.02% 3.85% -65.60% 39.58% -76.15% -
  Horiz. % 0.50% 3.21% 11.89% 11.45% 33.29% 23.85% 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 1.36 1.47 1.54 2.12 1.87 1.49 1.63 -2.97%
  YoY % -7.48% -4.55% -27.36% 13.37% 25.50% -8.59% -
  Horiz. % 83.44% 90.18% 94.48% 130.06% 114.72% 91.41% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 19/11/14 20/11/13 22/11/12 22/11/11 25/11/10 20/11/09 28/11/08 -
Price 2.4600 2.5100 2.8500 3.6700 2.5500 1.2800 1.1100 -
P/RPS 5.04 5.35 6.38 9.40 7.16 4.25 3.71 5.24%
  YoY % -5.79% -16.14% -32.13% 31.28% 68.47% 14.56% -
  Horiz. % 135.85% 144.20% 171.97% 253.37% 192.99% 114.56% 100.00%
P/EPS 1,230.00 193.08 50.00 66.73 21.43 24.15 5.63 145.31%
  YoY % 537.04% 286.16% -25.07% 211.39% -11.26% 328.95% -
  Horiz. % 21,847.25% 3,429.48% 888.10% 1,185.26% 380.64% 428.95% 100.00%
EY 0.08 0.52 2.00 1.50 4.67 4.14 17.75 -59.34%
  YoY % -84.62% -74.00% 33.33% -67.88% 12.80% -76.68% -
  Horiz. % 0.45% 2.93% 11.27% 8.45% 26.31% 23.32% 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 1.32 1.44 1.45 2.57 2.12 1.36 1.46 -1.67%
  YoY % -8.33% -0.69% -43.58% 21.23% 55.88% -6.85% -
  Horiz. % 90.41% 98.63% 99.32% 176.03% 145.21% 93.15% 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.
 


 

404  268  551  764 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.33-0.015 
 SAPNRG 0.290.00 
 MNC-PA 0.0350.00 
 PWORTH 0.055+0.01 
 YTLPOWR 0.735+0.005 
 KNM 0.41-0.005 
 VSOLAR 0.09+0.005 
 ECOWLD 0.665+0.02 
 GPACKET-WB 0.270.00 
 VELESTO 0.315+0.01 

TOP ARTICLES

1. GENM: A relook into Genting Malaysia from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
2. Loser HL analyst Chye Wen Fei rates Leong Hup buy, but cease coverage on Lay Hong. Herbert
3. WHY SCOMI ENERGY (7045) CAN FOLLOW CARIMIN AND GO UP 400% FROM ITS LOWS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. Beneficiary From National Fiberisation and Connectivity Plan ( NFCP ) : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
5. LIIHEN 马来西亚家具行业的现状及发展 股天乐 成长投资
6. Jaks Resources - 1200MW power to fire up Soon ! DK66
7. [转贴] 明年不管你是做什麼行業的,都要看看這篇文章 Good Articles to Share
8. Who is Najib’s most-hated opponent in Pakatan? save malaysia!!!
Partners & Brokers