Highlights

[AIRASIA] YoY Quarter Result on 2010-12-31 [#4]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 24-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     -3.28%    YoY -     834.58%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/06/07 CAGR
Revenue 1,276,639 1,358,629 1,278,455 1,186,467 894,059 904,988 432,154 18.10%
  YoY % -6.03% 6.27% 7.75% 32.71% -1.21% 109.41% -
  Horiz. % 295.41% 314.39% 295.83% 274.55% 206.88% 209.41% 100.00%
PBT 96,670 312,954 324,454 390,221 223,750 -429,733 130,365 -4.49%
  YoY % -69.11% -3.54% -16.85% 74.40% 152.07% -429.64% -
  Horiz. % 74.15% 240.06% 248.88% 299.33% 171.63% -329.64% 100.00%
Tax 71,831 -9,543 -193,775 -73,670 -189,879 228,004 54,685 4.28%
  YoY % 852.71% 95.08% -163.03% 61.20% -183.28% 316.94% -
  Horiz. % 131.35% -17.45% -354.35% -134.72% -347.22% 416.94% 100.00%
NP 168,501 303,411 130,679 316,551 33,871 -201,729 185,050 -1.43%
  YoY % -44.46% 132.18% -58.72% 834.58% 116.79% -209.01% -
  Horiz. % 91.06% 163.96% 70.62% 171.06% 18.30% -109.01% 100.00%
NP to SH 168,501 303,411 130,679 316,551 33,871 -201,729 185,050 -1.43%
  YoY % -44.46% 132.18% -58.72% 834.58% 116.79% -209.01% -
  Horiz. % 91.06% 163.96% 70.62% 171.06% 18.30% -109.01% 100.00%
Tax Rate -74.31 % 3.05 % 59.72 % 18.88 % 84.86 % - % -41.95 % 9.18%
  YoY % -2,536.39% -94.89% 216.31% -77.75% 0.00% 0.00% -
  Horiz. % 177.14% -7.27% -142.36% -45.01% -202.29% 0.00% 100.00%
Total Cost 1,108,138 1,055,218 1,147,776 869,916 860,188 1,106,717 247,104 25.93%
  YoY % 5.02% -8.06% 31.94% 1.13% -22.28% 347.87% -
  Horiz. % 448.45% 427.03% 464.49% 352.04% 348.11% 447.87% 100.00%
Net Worth 2,788,147 2,782,928 2,768,612 3,605,928 2,349,166 1,627,525 1,639,683 8.50%
  YoY % 0.19% 0.52% -23.22% 53.50% 44.34% -0.74% -
  Horiz. % 170.04% 169.72% 168.85% 219.92% 143.27% 99.26% 100.00%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/06/07 CAGR
Div - 500,927 - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 165.10 % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/06/07 CAGR
Net Worth 2,788,147 2,782,928 2,768,612 3,605,928 2,349,166 1,627,525 1,639,683 8.50%
  YoY % 0.19% 0.52% -23.22% 53.50% 44.34% -0.74% -
  Horiz. % 170.04% 169.72% 168.85% 219.92% 143.27% 99.26% 100.00%
NOSH 2,788,147 2,782,928 2,768,612 2,752,617 2,472,806 2,358,733 2,342,405 2.71%
  YoY % 0.19% 0.52% 0.58% 11.32% 4.84% 0.70% -
  Horiz. % 119.03% 118.81% 118.20% 117.51% 105.57% 100.70% 100.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/06/07 CAGR
NP Margin 13.20 % 22.33 % 10.22 % 26.68 % 3.79 % -22.29 % 42.82 % -16.54%
  YoY % -40.89% 118.49% -61.69% 603.96% 117.00% -152.06% -
  Horiz. % 30.83% 52.15% 23.87% 62.31% 8.85% -52.06% 100.00%
ROE 6.04 % 10.90 % 4.72 % 8.78 % 1.44 % -12.39 % 11.29 % -9.16%
  YoY % -44.59% 130.93% -46.24% 509.72% 111.62% -209.74% -
  Horiz. % 53.50% 96.55% 41.81% 77.77% 12.75% -109.74% 100.00%
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/06/07 CAGR
RPS 45.79 48.82 46.18 43.10 36.16 38.37 18.45 14.99%
  YoY % -6.21% 5.72% 7.15% 19.19% -5.76% 107.97% -
  Horiz. % 248.18% 264.61% 250.30% 233.60% 195.99% 207.97% 100.00%
EPS 6.10 10.90 4.70 11.50 1.40 -8.50 7.90 -3.89%
  YoY % -44.04% 131.91% -59.13% 721.43% 116.47% -207.59% -
  Horiz. % 77.22% 137.97% 59.49% 145.57% 17.72% -107.59% 100.00%
DPS 0.00 18.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 1.0000 1.0000 1.0000 1.3100 0.9500 0.6900 0.7000 5.63%
  YoY % 0.00% 0.00% -23.66% 37.89% 37.68% -1.43% -
  Horiz. % 142.86% 142.86% 142.86% 187.14% 135.71% 98.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,341,974
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/06/07 CAGR
RPS 38.20 40.65 38.25 35.50 26.75 27.08 12.93 18.11%
  YoY % -6.03% 6.27% 7.75% 32.71% -1.22% 109.44% -
  Horiz. % 295.44% 314.39% 295.82% 274.56% 206.88% 209.44% 100.00%
EPS 5.04 9.08 3.91 9.47 1.01 -6.04 5.54 -1.44%
  YoY % -44.49% 132.23% -58.71% 837.62% 116.72% -209.03% -
  Horiz. % 90.97% 163.90% 70.58% 170.94% 18.23% -109.03% 100.00%
DPS 0.00 14.99 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 0.8343 0.8327 0.8284 1.0790 0.7029 0.4870 0.4906 8.50%
  YoY % 0.19% 0.52% -23.23% 53.51% 44.33% -0.73% -
  Horiz. % 170.06% 169.73% 168.85% 219.93% 143.27% 99.27% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/06/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 29/06/07 -
Price 2.2000 2.7400 3.7700 2.5300 1.3800 0.8700 1.9000 -
P/RPS 4.80 5.61 8.16 5.87 3.82 2.27 10.30 -11.07%
  YoY % -14.44% -31.25% 39.01% 53.66% 68.28% -77.96% -
  Horiz. % 46.60% 54.47% 79.22% 56.99% 37.09% 22.04% 100.00%
P/EPS 36.40 25.13 79.87 22.00 100.75 -10.17 24.05 6.57%
  YoY % 44.85% -68.54% 263.05% -78.16% 1,090.66% -142.29% -
  Horiz. % 151.35% 104.49% 332.10% 91.48% 418.92% -42.29% 100.00%
EY 2.75 3.98 1.25 4.55 0.99 -9.83 4.16 -6.16%
  YoY % -30.90% 218.40% -72.53% 359.60% 110.07% -336.30% -
  Horiz. % 66.11% 95.67% 30.05% 109.38% 23.80% -236.30% 100.00%
DY 0.00 6.57 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 2.20 2.74 3.77 1.93 1.45 1.26 2.71 -3.15%
  YoY % -19.71% -27.32% 95.34% 33.10% 15.08% -53.51% -
  Horiz. % 81.18% 101.11% 139.11% 71.22% 53.51% 46.49% 100.00%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/06/07 CAGR
Date 26/02/14 26/02/13 22/02/12 24/02/11 25/02/10 02/03/09 30/08/07 -
Price 2.3800 2.6400 3.6500 2.3500 1.4400 0.9400 1.8900 -
P/RPS 5.20 5.41 7.90 5.45 3.98 2.45 10.24 -9.89%
  YoY % -3.88% -31.52% 44.95% 36.93% 62.45% -76.07% -
  Horiz. % 50.78% 52.83% 77.15% 53.22% 38.87% 23.93% 100.00%
P/EPS 39.38 24.21 77.33 20.43 105.13 -10.99 23.92 7.96%
  YoY % 62.66% -68.69% 278.51% -80.57% 1,056.60% -145.94% -
  Horiz. % 164.63% 101.21% 323.29% 85.41% 439.51% -45.94% 100.00%
EY 2.54 4.13 1.29 4.89 0.95 -9.10 4.18 -7.37%
  YoY % -38.50% 220.16% -73.62% 414.74% 110.44% -317.70% -
  Horiz. % 60.77% 98.80% 30.86% 116.99% 22.73% -217.70% 100.00%
DY 0.00 6.82 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 2.38 2.64 3.65 1.79 1.52 1.36 2.70 -1.92%
  YoY % -9.85% -27.67% 103.91% 17.76% 11.76% -49.63% -
  Horiz. % 88.15% 97.78% 135.19% 66.30% 56.30% 50.37% 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.
 


 

413  296  522  772 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.455+0.01 
 PUC 0.0550.00 
 MTAG 0.51+0.025 
 SAPNRG 0.27-0.005 
 ARMADA 0.445+0.005 
 MYEG 1.26+0.01 
 GPACKET-WB 0.325+0.005 
 KNM-WB 0.185+0.005 
 HSI-C7F 0.335-0.035 
 HSI-H8B 0.205+0.02 

TOP ARTICLES

1. To Mr Koon Yew Yin: Why You Should NOT Miss MTAG? MTAG
2. 【5G Related】Another Telco Tower Benefits from 5G – ROHAS TECNIC BHD 【5G Related】Another Telco Tower Benefits from 5G – ROHAS TECNIC BHD
3. Margin call is not a bad thing to have - Koon Yew Yin Koon Yew Yin's Blog
4. Malaysia Stock Analysis – Perdana (7108) Louis Yap Investment
5. 凡事都有体验成本/黄云浩 股海判官●黄云浩
6. 下跌股:MyEG RM1.10支撑 南洋行家论股
7. Malaysia Stock Analysis – KRONO (0176) Louis Yap Investment
8. 探预算案催化领域·布局年杪橱窗粉饰·7大首选股可脱颖而出 星洲日報/投資致富‧企業故事
Partners & Brokers