Highlights

[AIRASIA] YoY Quarter Result on 2010-03-31 [#1]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 31-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     561.66%    YoY -     10.32%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 30/09/07 31/03/08 CAGR
Revenue 1,300,784 1,168,398 1,053,283 870,605 797,131 461,585 535,156 19.43%
  YoY % 11.33% 10.93% 20.98% 9.22% 72.69% -13.75% -
  Horiz. % 243.07% 218.33% 196.82% 162.68% 148.95% 86.25% 100.00%
PBT 131,840 212,406 202,874 256,182 124,118 74,691 110,174 3.65%
  YoY % -37.93% 4.70% -20.81% 106.40% 66.18% -32.21% -
  Horiz. % 119.67% 192.79% 184.14% 232.52% 112.66% 67.79% 100.00%
Tax -27,047 -39,969 -30,946 -32,072 79,032 105,286 51,103 -
  YoY % 32.33% -29.16% 3.51% -140.58% -24.94% 106.03% -
  Horiz. % -52.93% -78.21% -60.56% -62.76% 154.65% 206.03% 100.00%
NP 104,793 172,437 171,928 224,110 203,150 179,977 161,277 -8.26%
  YoY % -39.23% 0.30% -23.28% 10.32% 12.88% 11.59% -
  Horiz. % 64.98% 106.92% 106.60% 138.96% 125.96% 111.59% 100.00%
NP to SH 104,793 172,437 171,928 224,110 203,150 179,977 161,277 -8.26%
  YoY % -39.23% 0.30% -23.28% 10.32% 12.88% 11.59% -
  Horiz. % 64.98% 106.92% 106.60% 138.96% 125.96% 111.59% 100.00%
Tax Rate 20.52 % 18.82 % 15.25 % 12.52 % -63.67 % -140.96 % -46.38 % -
  YoY % 9.03% 23.41% 21.81% 119.66% 54.83% -203.92% -
  Horiz. % -44.24% -40.58% -32.88% -26.99% 137.28% 303.92% 100.00%
Total Cost 1,195,991 995,961 881,355 646,495 593,981 281,608 373,879 26.17%
  YoY % 20.08% 13.00% 36.33% 8.84% 110.92% -24.68% -
  Horiz. % 319.89% 266.39% 235.73% 172.92% 158.87% 75.32% 100.00%
Net Worth 4,495,068 4,338,712 3,826,784 2,487,374 1,795,278 182,314,368 2,253,134 14.80%
  YoY % 3.60% 13.38% 53.85% 38.55% -99.02% 7,991.59% -
  Horiz. % 199.50% 192.56% 169.84% 110.40% 79.68% 8,091.59% 100.00%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 30/09/07 31/03/08 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
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 30/09/07 31/03/08 CAGR
Net Worth 4,495,068 4,338,712 3,826,784 2,487,374 1,795,278 182,314,368 2,253,134 14.80%
  YoY % 3.60% 13.38% 53.85% 38.55% -99.02% 7,991.59% -
  Horiz. % 199.50% 192.56% 169.84% 110.40% 79.68% 8,091.59% 100.00%
NOSH 2,757,710 2,781,225 2,773,032 2,462,747 2,362,209 2,337,363 2,371,720 3.06%
  YoY % -0.85% 0.30% 12.60% 4.26% 1.06% -1.45% -
  Horiz. % 116.27% 117.27% 116.92% 103.84% 99.60% 98.55% 100.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 30/09/07 31/03/08 CAGR
NP Margin 8.06 % 14.76 % 16.32 % 25.74 % 25.49 % 38.99 % 30.14 % -23.18%
  YoY % -45.39% -9.56% -36.60% 0.98% -34.62% 29.36% -
  Horiz. % 26.74% 48.97% 54.15% 85.40% 84.57% 129.36% 100.00%
ROE 2.33 % 3.97 % 4.49 % 9.01 % 11.32 % 0.10 % 7.16 % -20.10%
  YoY % -41.31% -11.58% -50.17% -20.41% 11,220.00% -98.60% -
  Horiz. % 32.54% 55.45% 62.71% 125.84% 158.10% 1.40% 100.00%
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 30/09/07 31/03/08 CAGR
RPS 47.17 42.01 37.98 35.35 33.75 19.75 22.56 15.89%
  YoY % 12.28% 10.61% 7.44% 4.74% 70.89% -12.46% -
  Horiz. % 209.09% 186.21% 168.35% 156.69% 149.60% 87.54% 100.00%
EPS 3.80 6.20 6.20 9.10 8.60 7.70 6.80 -10.98%
  YoY % -38.71% 0.00% -31.87% 5.81% 11.69% 13.24% -
  Horiz. % 55.88% 91.18% 91.18% 133.82% 126.47% 113.24% 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 1.6300 1.5600 1.3800 1.0100 0.7600 78.0000 0.9500 11.40%
  YoY % 4.49% 13.04% 36.63% 32.89% -99.03% 8,110.53% -
  Horiz. % 171.58% 164.21% 145.26% 106.32% 80.00% 8,210.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,341,974
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 30/09/07 31/03/08 CAGR
RPS 38.92 34.96 31.52 26.05 23.85 13.81 16.01 19.43%
  YoY % 11.33% 10.91% 21.00% 9.22% 72.70% -13.74% -
  Horiz. % 243.10% 218.36% 196.88% 162.71% 148.97% 86.26% 100.00%
EPS 3.14 5.16 5.14 6.71 6.08 5.39 4.83 -8.25%
  YoY % -39.15% 0.39% -23.40% 10.36% 12.80% 11.59% -
  Horiz. % 65.01% 106.83% 106.42% 138.92% 125.88% 111.59% 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 1.3450 1.2982 1.1451 0.7443 0.5372 54.5529 0.6742 14.80%
  YoY % 3.60% 13.37% 53.85% 38.55% -99.02% 7,991.50% -
  Horiz. % 199.50% 192.55% 169.85% 110.40% 79.68% 8,091.50% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 30/09/07 31/03/08 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 28/09/07 31/03/08 -
Price 2.8300 3.4500 2.6900 1.3900 0.9400 1.8300 1.3700 -
P/RPS 6.00 8.21 7.08 3.93 2.79 9.27 6.07 -0.23%
  YoY % -26.92% 15.96% 80.15% 40.86% -69.90% 52.72% -
  Horiz. % 98.85% 135.26% 116.64% 64.74% 45.96% 152.72% 100.00%
P/EPS 74.47 55.64 43.39 15.27 10.93 23.77 20.15 29.86%
  YoY % 33.84% 28.23% 184.15% 39.71% -54.02% 17.97% -
  Horiz. % 369.58% 276.13% 215.33% 75.78% 54.24% 117.97% 100.00%
EY 1.34 1.80 2.30 6.55 9.15 4.21 4.96 -23.02%
  YoY % -25.56% -21.74% -64.89% -28.42% 117.34% -15.12% -
  Horiz. % 27.02% 36.29% 46.37% 132.06% 184.48% 84.88% 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 1.74 2.21 1.95 1.38 1.24 0.02 1.44 3.86%
  YoY % -21.27% 13.33% 41.30% 11.29% 6,100.00% -98.61% -
  Horiz. % 120.83% 153.47% 135.42% 95.83% 86.11% 1.39% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 30/09/07 31/03/08 CAGR
Date 22/05/13 23/05/12 24/05/11 31/05/10 28/05/09 23/11/07 29/05/08 -
Price 3.2400 3.3900 3.0600 1.2200 1.2500 1.7700 1.0100 -
P/RPS 6.87 8.07 8.06 3.45 3.70 8.96 4.48 8.92%
  YoY % -14.87% 0.12% 133.62% -6.76% -58.71% 100.00% -
  Horiz. % 153.35% 180.13% 179.91% 77.01% 82.59% 200.00% 100.00%
P/EPS 85.26 54.68 49.35 13.41 14.53 22.99 14.85 41.81%
  YoY % 55.93% 10.80% 268.01% -7.71% -36.80% 54.81% -
  Horiz. % 574.14% 368.22% 332.32% 90.30% 97.85% 154.81% 100.00%
EY 1.17 1.83 2.03 7.46 6.88 4.35 6.73 -29.51%
  YoY % -36.07% -9.85% -72.79% 8.43% 58.16% -35.36% -
  Horiz. % 17.38% 27.19% 30.16% 110.85% 102.23% 64.64% 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 1.99 2.17 2.22 1.21 1.64 0.02 1.06 13.42%
  YoY % -8.29% -2.25% 83.47% -26.22% 8,100.00% -98.11% -
  Horiz. % 187.74% 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.
 


 

349  272  578  1134 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.33-0.015 
 SAPNRG 0.285-0.005 
 MNC-PA 0.0350.00 
 PWORTH 0.055+0.01 
 KNM 0.4150.00 
 VSOLAR 0.09+0.005 
 GPACKET-WB 0.270.00 
 VELESTO 0.31+0.005 
 MNC 0.1150.00 
 ECOWLD 0.665+0.02 

TOP ARTICLES

1. BANDAR MALAYSIA - SHORTLISTED TENDERS CLOSED FOR PUBLIC PRIVATE PARTNERSHIP (PPP) KL Glory Fury
2. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
3. 5G is Megatrend : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
4. Is The Semiconductor Cycle Poised For An Upswing? [Goreng Goreng] ee
5. SCOMI ENERGY (7045) THE HIDDEN GEM IN O&G BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
7. 沙地产能将迅速恢复·油气股打回原形·综指1600再失 星洲日報/投資致富‧企業故事
8. [转贴] 天哥,云顶大马又跌回3.1了,可以加码了吗?~ 第一天 Good Articles to Share
Partners & Brokers