Highlights

[AIRASIA] YoY Quarter Result on 2009-12-31 [#4]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 25-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     -73.96%    YoY -     116.79%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/06/07 30/06/06 CAGR
Revenue 1,358,629 1,278,455 1,186,467 894,059 904,988 432,154 313,725 25.25%
  YoY % 6.27% 7.75% 32.71% -1.21% 109.41% 37.75% -
  Horiz. % 433.06% 407.51% 378.19% 284.98% 288.47% 137.75% 100.00%
PBT 312,954 324,454 390,221 223,750 -429,733 130,365 13,893 61.36%
  YoY % -3.54% -16.85% 74.40% 152.07% -429.64% 838.35% -
  Horiz. % 2,252.60% 2,335.38% 2,808.76% 1,610.52% -3,093.16% 938.35% 100.00%
Tax -9,543 -193,775 -73,670 -189,879 228,004 54,685 116,876 -
  YoY % 95.08% -163.03% 61.20% -183.28% 316.94% -53.21% -
  Horiz. % -8.17% -165.80% -63.03% -162.46% 195.08% 46.79% 100.00%
NP 303,411 130,679 316,551 33,871 -201,729 185,050 130,769 13.80%
  YoY % 132.18% -58.72% 834.58% 116.79% -209.01% 41.51% -
  Horiz. % 232.02% 99.93% 242.07% 25.90% -154.26% 141.51% 100.00%
NP to SH 303,411 130,679 316,551 33,871 -201,729 185,050 130,769 13.80%
  YoY % 132.18% -58.72% 834.58% 116.79% -209.01% 41.51% -
  Horiz. % 232.02% 99.93% 242.07% 25.90% -154.26% 141.51% 100.00%
Tax Rate 3.05 % 59.72 % 18.88 % 84.86 % - % -41.95 % -841.26 % -
  YoY % -94.89% 216.31% -77.75% 0.00% 0.00% 95.01% -
  Horiz. % -0.36% -7.10% -2.24% -10.09% 0.00% 4.99% 100.00%
Total Cost 1,055,218 1,147,776 869,916 860,188 1,106,717 247,104 182,956 30.89%
  YoY % -8.06% 31.94% 1.13% -22.28% 347.87% 35.06% -
  Horiz. % 576.76% 627.35% 475.48% 470.16% 604.91% 135.06% 100.00%
Net Worth 2,782,928 2,768,612 3,605,928 2,349,166 1,627,525 1,639,683 1,126,913 14.90%
  YoY % 0.52% -23.22% 53.50% 44.34% -0.74% 45.50% -
  Horiz. % 246.95% 245.68% 319.98% 208.46% 144.42% 145.50% 100.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/06/07 30/06/06 CAGR
Div 500,927 - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 165.10 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/06/07 30/06/06 CAGR
Net Worth 2,782,928 2,768,612 3,605,928 2,349,166 1,627,525 1,639,683 1,126,913 14.90%
  YoY % 0.52% -23.22% 53.50% 44.34% -0.74% 45.50% -
  Horiz. % 246.95% 245.68% 319.98% 208.46% 144.42% 145.50% 100.00%
NOSH 2,782,928 2,768,612 2,752,617 2,472,806 2,358,733 2,342,405 2,299,823 2.97%
  YoY % 0.52% 0.58% 11.32% 4.84% 0.70% 1.85% -
  Horiz. % 121.01% 120.38% 119.69% 107.52% 102.56% 101.85% 100.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/06/07 30/06/06 CAGR
NP Margin 22.33 % 10.22 % 26.68 % 3.79 % -22.29 % 42.82 % 41.68 % -9.14%
  YoY % 118.49% -61.69% 603.96% 117.00% -152.06% 2.74% -
  Horiz. % 53.57% 24.52% 64.01% 9.09% -53.48% 102.74% 100.00%
ROE 10.90 % 4.72 % 8.78 % 1.44 % -12.39 % 11.29 % 11.60 % -0.95%
  YoY % 130.93% -46.24% 509.72% 111.62% -209.74% -2.67% -
  Horiz. % 93.97% 40.69% 75.69% 12.41% -106.81% 97.33% 100.00%
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/06/07 30/06/06 CAGR
RPS 48.82 46.18 43.10 36.16 38.37 18.45 13.64 21.64%
  YoY % 5.72% 7.15% 19.19% -5.76% 107.97% 35.26% -
  Horiz. % 357.92% 338.56% 315.98% 265.10% 281.30% 135.26% 100.00%
EPS 10.90 4.70 11.50 1.40 -8.50 7.90 5.60 10.77%
  YoY % 131.91% -59.13% 721.43% 116.47% -207.59% 41.07% -
  Horiz. % 194.64% 83.93% 205.36% 25.00% -151.79% 141.07% 100.00%
DPS 18.00 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. % 100.00% - - - - - -
NAPS 1.0000 1.0000 1.3100 0.9500 0.6900 0.7000 0.4900 11.58%
  YoY % 0.00% -23.66% 37.89% 37.68% -1.43% 42.86% -
  Horiz. % 204.08% 204.08% 267.35% 193.88% 140.82% 142.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,341,974
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/06/07 30/06/06 CAGR
RPS 40.65 38.25 35.50 26.75 27.08 12.93 9.39 25.25%
  YoY % 6.27% 7.75% 32.71% -1.22% 109.44% 37.70% -
  Horiz. % 432.91% 407.35% 378.06% 284.88% 288.39% 137.70% 100.00%
EPS 9.08 3.91 9.47 1.01 -6.04 5.54 3.91 13.82%
  YoY % 132.23% -58.71% 837.62% 116.72% -209.03% 41.69% -
  Horiz. % 232.23% 100.00% 242.20% 25.83% -154.48% 141.69% 100.00%
DPS 14.99 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. % 100.00% - - - - - -
NAPS 0.8327 0.8284 1.0790 0.7029 0.4870 0.4906 0.3372 14.90%
  YoY % 0.52% -23.23% 53.51% 44.33% -0.73% 45.49% -
  Horiz. % 246.95% 245.67% 319.99% 208.45% 144.42% 145.49% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/06/07 30/06/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 29/06/07 30/06/06 -
Price 2.7400 3.7700 2.5300 1.3800 0.8700 1.9000 1.5000 -
P/RPS 5.61 8.16 5.87 3.82 2.27 10.30 11.00 -9.83%
  YoY % -31.25% 39.01% 53.66% 68.28% -77.96% -6.36% -
  Horiz. % 51.00% 74.18% 53.36% 34.73% 20.64% 93.64% 100.00%
P/EPS 25.13 79.87 22.00 100.75 -10.17 24.05 26.38 -0.74%
  YoY % -68.54% 263.05% -78.16% 1,090.66% -142.29% -8.83% -
  Horiz. % 95.26% 302.77% 83.40% 381.92% -38.55% 91.17% 100.00%
EY 3.98 1.25 4.55 0.99 -9.83 4.16 3.79 0.75%
  YoY % 218.40% -72.53% 359.60% 110.07% -336.30% 9.76% -
  Horiz. % 105.01% 32.98% 120.05% 26.12% -259.37% 109.76% 100.00%
DY 6.57 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. % 100.00% - - - - - -
P/NAPS 2.74 3.77 1.93 1.45 1.26 2.71 3.06 -1.68%
  YoY % -27.32% 95.34% 33.10% 15.08% -53.51% -11.44% -
  Horiz. % 89.54% 123.20% 63.07% 47.39% 41.18% 88.56% 100.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/06/07 30/06/06 CAGR
Date 26/02/13 22/02/12 24/02/11 25/02/10 02/03/09 30/08/07 29/08/06 -
Price 2.6400 3.6500 2.3500 1.4400 0.9400 1.8900 1.3300 -
P/RPS 5.41 7.90 5.45 3.98 2.45 10.24 9.75 -8.65%
  YoY % -31.52% 44.95% 36.93% 62.45% -76.07% 5.03% -
  Horiz. % 55.49% 81.03% 55.90% 40.82% 25.13% 105.03% 100.00%
P/EPS 24.21 77.33 20.43 105.13 -10.99 23.92 23.39 0.53%
  YoY % -68.69% 278.51% -80.57% 1,056.60% -145.94% 2.27% -
  Horiz. % 103.51% 330.61% 87.35% 449.47% -46.99% 102.27% 100.00%
EY 4.13 1.29 4.89 0.95 -9.10 4.18 4.28 -0.55%
  YoY % 220.16% -73.62% 414.74% 110.44% -317.70% -2.34% -
  Horiz. % 96.50% 30.14% 114.25% 22.20% -212.62% 97.66% 100.00%
DY 6.82 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. % 100.00% - - - - - -
P/NAPS 2.64 3.65 1.79 1.52 1.36 2.70 2.71 -0.40%
  YoY % -27.67% 103.91% 17.76% 11.76% -49.63% -0.37% -
  Horiz. % 97.42% 134.69% 66.05% 56.09% 50.18% 99.63% 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.
 


 

453  209  531  786 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.305+0.03 
 ISTONE 0.20+0.025 
 SAPNRG 0.28+0.01 
 GPACKET-WB 0.2550.00 
 VSOLAR 0.10-0.005 
 HSI-H8E 0.24-0.025 
 PWORTH 0.045-0.005 
 MNC 0.10+0.005 
 HSI-H8B 0.265-0.035 
 OCK-WA 0.13+0.015 
Partners & Brokers