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.
 


 

576  231  497  610 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.97+0.30 
 WCT-WE 0.18+0.105 
 ARMADA 0.205+0.015 
 EKOVEST-WB 0.48+0.30 
 ECONBHD 0.73+0.145 
 GADANG 0.945+0.23 
 SAPNRG 0.325+0.015 
 FAJAR-WB 0.145+0.115 
 ECONBHD-WA 0.285+0.095 
 GADANG-WB 0.42+0.175 

TOP ARTICLES

1. IWCity (1589): Retailers buy the news? Gerald Koh Stock Charts
2. Construction & Property - Bandar Malaysia “Revived” PublicInvest Research
3. BEST TIME TO SELL ALL LIMIT UP STOCKS AND ALL THAT GONE UP ALOT TODAY, Be Fearful when Others Greedy, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. Saga of Bandar Malaysia- Why Ekovest should be the next vehicle for IWH? Bagger Hunter
5. Why ordinary investors are shunning Bursa Malaysia - TK Chua Good Articles to Share
6. Malaysian Resources Corporation Berhad - a New Catalyst From Bandar Malaysia MIDF Sector Research
7. 大马城失而复得 怡克伟士WB大热回勇/温世麟硕士 南洋 - 凭单专栏
8. (Forecast) FLBHD (5197), JAYCORP (7152), LIIHEN (7089), POHUAT (7088) Quarter Report PE and ROE WahLau Share Forecast
Partners & Brokers