Highlights

[AIRASIA] YoY Quarter Result on 2009-03-31 [#1]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 28-May-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Mar-2009  [#1]
Profit Trend QoQ -     200.70%    YoY -     - %
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 30/09/07 31/03/08 30/09/06 CAGR
Revenue 1,168,398 1,053,283 870,605 797,131 461,585 535,156 332,093 25.68%
  YoY % 10.93% 20.98% 9.22% 72.69% -13.75% 61.15% -
  Horiz. % 351.83% 317.17% 262.16% 240.03% 138.99% 161.15% 100.00%
PBT 212,406 202,874 256,182 124,118 74,691 110,174 5,340 95.26%
  YoY % 4.70% -20.81% 106.40% 66.18% -32.21% 1,963.18% -
  Horiz. % 3,977.64% 3,799.14% 4,797.42% 2,324.31% 1,398.71% 2,063.18% 100.00%
Tax -39,969 -30,946 -32,072 79,032 105,286 51,103 64,662 -
  YoY % -29.16% 3.51% -140.58% -24.94% 106.03% -20.97% -
  Horiz. % -61.81% -47.86% -49.60% 122.22% 162.83% 79.03% 100.00%
NP 172,437 171,928 224,110 203,150 179,977 161,277 70,002 17.80%
  YoY % 0.30% -23.28% 10.32% 12.88% 11.59% 130.39% -
  Horiz. % 246.33% 245.60% 320.15% 290.21% 257.10% 230.39% 100.00%
NP to SH 172,437 171,928 224,110 203,150 179,977 161,277 70,002 17.80%
  YoY % 0.30% -23.28% 10.32% 12.88% 11.59% 130.39% -
  Horiz. % 246.33% 245.60% 320.15% 290.21% 257.10% 230.39% 100.00%
Tax Rate 18.82 % 15.25 % 12.52 % -63.67 % -140.96 % -46.38 % -1,210.90 % -
  YoY % 23.41% 21.81% 119.66% 54.83% -203.92% 96.17% -
  Horiz. % -1.55% -1.26% -1.03% 5.26% 11.64% 3.83% 100.00%
Total Cost 995,961 881,355 646,495 593,981 281,608 373,879 262,091 27.45%
  YoY % 13.00% 36.33% 8.84% 110.92% -24.68% 42.65% -
  Horiz. % 380.01% 336.28% 246.67% 226.63% 107.45% 142.65% 100.00%
Net Worth 4,338,712 3,826,784 2,487,374 1,795,278 182,314,368 2,253,134 0 -
  YoY % 13.38% 53.85% 38.55% -99.02% 7,991.59% 0.00% -
  Horiz. % 192.56% 169.84% 110.40% 79.68% 8,091.59% 100.00% -
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 30/09/07 31/03/08 30/09/06 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
31/03/12 31/03/11 31/03/10 31/03/09 30/09/07 31/03/08 30/09/06 CAGR
Net Worth 4,338,712 3,826,784 2,487,374 1,795,278 182,314,368 2,253,134 0 -
  YoY % 13.38% 53.85% 38.55% -99.02% 7,991.59% 0.00% -
  Horiz. % 192.56% 169.84% 110.40% 79.68% 8,091.59% 100.00% -
NOSH 2,781,225 2,773,032 2,462,747 2,362,209 2,337,363 2,371,720 2,824,999 -0.28%
  YoY % 0.30% 12.60% 4.26% 1.06% -1.45% -16.05% -
  Horiz. % 98.45% 98.16% 87.18% 83.62% 82.74% 83.95% 100.00%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 30/09/07 31/03/08 30/09/06 CAGR
NP Margin 14.76 % 16.32 % 25.74 % 25.49 % 38.99 % 30.14 % 21.08 % -6.27%
  YoY % -9.56% -36.60% 0.98% -34.62% 29.36% 42.98% -
  Horiz. % 70.02% 77.42% 122.11% 120.92% 184.96% 142.98% 100.00%
ROE 3.97 % 4.49 % 9.01 % 11.32 % 0.10 % 7.16 % - % -
  YoY % -11.58% -50.17% -20.41% 11,220.00% -98.60% 0.00% -
  Horiz. % 55.45% 62.71% 125.84% 158.10% 1.40% 100.00% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 30/09/07 31/03/08 30/09/06 CAGR
RPS 42.01 37.98 35.35 33.75 19.75 22.56 11.76 26.03%
  YoY % 10.61% 7.44% 4.74% 70.89% -12.46% 91.84% -
  Horiz. % 357.23% 322.96% 300.60% 286.99% 167.94% 191.84% 100.00%
EPS 6.20 6.20 9.10 8.60 7.70 6.80 3.00 14.10%
  YoY % 0.00% -31.87% 5.81% 11.69% 13.24% 126.67% -
  Horiz. % 206.67% 206.67% 303.33% 286.67% 256.67% 226.67% 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 1.5600 1.3800 1.0100 0.7600 78.0000 0.9500 0.0000 -
  YoY % 13.04% 36.63% 32.89% -99.03% 8,110.53% 0.00% -
  Horiz. % 164.21% 145.26% 106.32% 80.00% 8,210.53% 100.00% -
Adjusted Per Share Value based on latest NOSH - 3,341,974
31/03/12 31/03/11 31/03/10 31/03/09 30/09/07 31/03/08 30/09/06 CAGR
RPS 34.96 31.52 26.05 23.85 13.81 16.01 9.94 25.67%
  YoY % 10.91% 21.00% 9.22% 72.70% -13.74% 61.07% -
  Horiz. % 351.71% 317.10% 262.07% 239.94% 138.93% 161.07% 100.00%
EPS 5.16 5.14 6.71 6.08 5.39 4.83 2.09 17.84%
  YoY % 0.39% -23.40% 10.36% 12.80% 11.59% 131.10% -
  Horiz. % 246.89% 245.93% 321.05% 290.91% 257.89% 231.10% 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 1.2982 1.1451 0.7443 0.5372 54.5529 0.6742 0.0000 -
  YoY % 13.37% 53.85% 38.55% -99.02% 7,991.50% 0.00% -
  Horiz. % 192.55% 169.85% 110.40% 79.68% 8,091.50% 100.00% -
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 30/09/07 31/03/08 30/09/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 28/09/07 31/03/08 29/09/06 -
Price 3.4500 2.6900 1.3900 0.9400 1.8300 1.3700 1.5300 -
P/RPS 8.21 7.08 3.93 2.79 9.27 6.07 13.02 -8.04%
  YoY % 15.96% 80.15% 40.86% -69.90% 52.72% -53.38% -
  Horiz. % 63.06% 54.38% 30.18% 21.43% 71.20% 46.62% 100.00%
P/EPS 55.64 43.39 15.27 10.93 23.77 20.15 61.74 -1.87%
  YoY % 28.23% 184.15% 39.71% -54.02% 17.97% -67.36% -
  Horiz. % 90.12% 70.28% 24.73% 17.70% 38.50% 32.64% 100.00%
EY 1.80 2.30 6.55 9.15 4.21 4.96 1.62 1.93%
  YoY % -21.74% -64.89% -28.42% 117.34% -15.12% 206.17% -
  Horiz. % 111.11% 141.98% 404.32% 564.81% 259.88% 306.17% 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 2.21 1.95 1.38 1.24 0.02 1.44 0.00 -
  YoY % 13.33% 41.30% 11.29% 6,100.00% -98.61% 0.00% -
  Horiz. % 153.47% 135.42% 95.83% 86.11% 1.39% 100.00% -
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 30/09/07 31/03/08 30/09/06 CAGR
Date 23/05/12 24/05/11 31/05/10 28/05/09 23/11/07 29/05/08 30/11/06 -
Price 3.3900 3.0600 1.2200 1.2500 1.7700 1.0100 1.5300 -
P/RPS 8.07 8.06 3.45 3.70 8.96 4.48 13.02 -8.32%
  YoY % 0.12% 133.62% -6.76% -58.71% 100.00% -65.59% -
  Horiz. % 61.98% 61.90% 26.50% 28.42% 68.82% 34.41% 100.00%
P/EPS 54.68 49.35 13.41 14.53 22.99 14.85 61.74 -2.18%
  YoY % 10.80% 268.01% -7.71% -36.80% 54.81% -75.95% -
  Horiz. % 88.56% 79.93% 21.72% 23.53% 37.24% 24.05% 100.00%
EY 1.83 2.03 7.46 6.88 4.35 6.73 1.62 2.24%
  YoY % -9.85% -72.79% 8.43% 58.16% -35.36% 315.43% -
  Horiz. % 112.96% 125.31% 460.49% 424.69% 268.52% 415.43% 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 2.17 2.22 1.21 1.64 0.02 1.06 0.00 -
  YoY % -2.25% 83.47% -26.22% 8,100.00% -98.11% 0.00% -
  Horiz. % 204.72% 209.43% 114.15% 154.72% 1.89% 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