Highlights

[AIRASIA] YoY Quarter Result on 2012-12-31 [#4]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 26-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     92.26%    YoY -     132.18%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 2,167,768 1,478,193 1,276,639 1,358,629 1,278,455 1,186,467 894,059 15.90%
  YoY % 46.65% 15.79% -6.03% 6.27% 7.75% 32.71% -
  Horiz. % 242.46% 165.34% 142.79% 151.96% 142.99% 132.71% 100.00%
PBT 434,513 -391,986 96,670 312,954 324,454 390,221 223,750 11.69%
  YoY % 210.85% -505.49% -69.11% -3.54% -16.85% 74.40% -
  Horiz. % 194.20% -175.19% 43.20% 139.87% 145.01% 174.40% 100.00%
Tax 119,685 -36,523 71,831 -9,543 -193,775 -73,670 -189,879 -
  YoY % 427.70% -150.85% 852.71% 95.08% -163.03% 61.20% -
  Horiz. % -63.03% 19.23% -37.83% 5.03% 102.05% 38.80% 100.00%
NP 554,198 -428,509 168,501 303,411 130,679 316,551 33,871 59.30%
  YoY % 229.33% -354.31% -44.46% 132.18% -58.72% 834.58% -
  Horiz. % 1,636.20% -1,265.12% 497.48% 895.78% 385.81% 934.58% 100.00%
NP to SH 554,198 -428,509 168,501 303,411 130,679 316,551 33,871 59.30%
  YoY % 229.33% -354.31% -44.46% 132.18% -58.72% 834.58% -
  Horiz. % 1,636.20% -1,265.12% 497.48% 895.78% 385.81% 934.58% 100.00%
Tax Rate -27.54 % - % -74.31 % 3.05 % 59.72 % 18.88 % 84.86 % -
  YoY % 0.00% 0.00% -2,536.39% -94.89% 216.31% -77.75% -
  Horiz. % -32.45% 0.00% -87.57% 3.59% 70.37% 22.25% 100.00%
Total Cost 1,613,570 1,906,702 1,108,138 1,055,218 1,147,776 869,916 860,188 11.05%
  YoY % -15.37% 72.06% 5.02% -8.06% 31.94% 1.13% -
  Horiz. % 187.58% 221.66% 128.83% 122.67% 133.43% 101.13% 100.00%
Net Worth 4,455,863 4,563,342 2,788,147 2,782,928 2,768,612 3,605,928 2,349,166 11.25%
  YoY % -2.36% 63.67% 0.19% 0.52% -23.22% 53.50% -
  Horiz. % 189.68% 194.25% 118.69% 118.46% 117.86% 153.50% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - 500,927 - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 165.10 % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 4,455,863 4,563,342 2,788,147 2,782,928 2,768,612 3,605,928 2,349,166 11.25%
  YoY % -2.36% 63.67% 0.19% 0.52% -23.22% 53.50% -
  Horiz. % 189.68% 194.25% 118.69% 118.46% 117.86% 153.50% 100.00%
NOSH 2,784,914 2,782,526 2,788,147 2,782,928 2,768,612 2,752,617 2,472,806 2.00%
  YoY % 0.09% -0.20% 0.19% 0.52% 0.58% 11.32% -
  Horiz. % 112.62% 112.53% 112.75% 112.54% 111.96% 111.32% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 25.57 % -28.99 % 13.20 % 22.33 % 10.22 % 26.68 % 3.79 % 37.44%
  YoY % 188.20% -319.62% -40.89% 118.49% -61.69% 603.96% -
  Horiz. % 674.67% -764.91% 348.28% 589.18% 269.66% 703.96% 100.00%
ROE 12.44 % -9.39 % 6.04 % 10.90 % 4.72 % 8.78 % 1.44 % 43.22%
  YoY % 232.48% -255.46% -44.59% 130.93% -46.24% 509.72% -
  Horiz. % 863.89% -652.08% 419.44% 756.94% 327.78% 609.72% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 77.84 53.12 45.79 48.82 46.18 43.10 36.16 13.62%
  YoY % 46.54% 16.01% -6.21% 5.72% 7.15% 19.19% -
  Horiz. % 215.27% 146.90% 126.63% 135.01% 127.71% 119.19% 100.00%
EPS 19.90 -15.40 6.10 10.90 4.70 11.50 1.40 55.61%
  YoY % 229.22% -352.46% -44.04% 131.91% -59.13% 721.43% -
  Horiz. % 1,421.43% -1,100.00% 435.71% 778.57% 335.71% 821.43% 100.00%
DPS 0.00 0.00 0.00 18.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.6000 1.6400 1.0000 1.0000 1.0000 1.3100 0.9500 9.07%
  YoY % -2.44% 64.00% 0.00% 0.00% -23.66% 37.89% -
  Horiz. % 168.42% 172.63% 105.26% 105.26% 105.26% 137.89% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,341,974
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 64.86 44.23 38.20 40.65 38.25 35.50 26.75 15.90%
  YoY % 46.64% 15.79% -6.03% 6.27% 7.75% 32.71% -
  Horiz. % 242.47% 165.35% 142.80% 151.96% 142.99% 132.71% 100.00%
EPS 16.58 -12.82 5.04 9.08 3.91 9.47 1.01 59.39%
  YoY % 229.33% -354.37% -44.49% 132.23% -58.71% 837.62% -
  Horiz. % 1,641.58% -1,269.31% 499.01% 899.01% 387.13% 937.62% 100.00%
DPS 0.00 0.00 0.00 14.99 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.3333 1.3655 0.8343 0.8327 0.8284 1.0790 0.7029 11.25%
  YoY % -2.36% 63.67% 0.19% 0.52% -23.23% 53.51% -
  Horiz. % 189.69% 194.27% 118.69% 118.47% 117.85% 153.51% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.2900 2.7200 2.2000 2.7400 3.7700 2.5300 1.3800 -
P/RPS 1.66 5.12 4.80 5.61 8.16 5.87 3.82 -12.96%
  YoY % -67.58% 6.67% -14.44% -31.25% 39.01% 53.66% -
  Horiz. % 43.46% 134.03% 125.65% 146.86% 213.61% 153.66% 100.00%
P/EPS 6.48 -17.66 36.40 25.13 79.87 22.00 100.75 -36.69%
  YoY % 136.69% -148.52% 44.85% -68.54% 263.05% -78.16% -
  Horiz. % 6.43% -17.53% 36.13% 24.94% 79.28% 21.84% 100.00%
EY 15.43 -5.66 2.75 3.98 1.25 4.55 0.99 58.01%
  YoY % 372.61% -305.82% -30.90% 218.40% -72.53% 359.60% -
  Horiz. % 1,558.59% -571.72% 277.78% 402.02% 126.26% 459.60% 100.00%
DY 0.00 0.00 0.00 6.57 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.81 1.66 2.20 2.74 3.77 1.93 1.45 -9.24%
  YoY % -51.20% -24.55% -19.71% -27.32% 95.34% 33.10% -
  Horiz. % 55.86% 114.48% 151.72% 188.97% 260.00% 133.10% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 26/02/15 26/02/14 26/02/13 22/02/12 24/02/11 25/02/10 -
Price 1.3900 2.7000 2.3800 2.6400 3.6500 2.3500 1.4400 -
P/RPS 1.79 5.08 5.20 5.41 7.90 5.45 3.98 -12.46%
  YoY % -64.76% -2.31% -3.88% -31.52% 44.95% 36.93% -
  Horiz. % 44.97% 127.64% 130.65% 135.93% 198.49% 136.93% 100.00%
P/EPS 6.98 -17.53 39.38 24.21 77.33 20.43 105.13 -36.35%
  YoY % 139.82% -144.51% 62.66% -68.69% 278.51% -80.57% -
  Horiz. % 6.64% -16.67% 37.46% 23.03% 73.56% 19.43% 100.00%
EY 14.32 -5.70 2.54 4.13 1.29 4.89 0.95 57.14%
  YoY % 351.23% -324.41% -38.50% 220.16% -73.62% 414.74% -
  Horiz. % 1,507.37% -600.00% 267.37% 434.74% 135.79% 514.74% 100.00%
DY 0.00 0.00 0.00 6.82 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.87 1.65 2.38 2.64 3.65 1.79 1.52 -8.88%
  YoY % -47.27% -30.67% -9.85% -27.67% 103.91% 17.76% -
  Horiz. % 57.24% 108.55% 156.58% 173.68% 240.13% 117.76% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers