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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

291  436  598  1106 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.0350.00 
 LUSTER 0.26+0.035 
 MAHSING 1.33+0.09 
 KTB 0.17+0.055 
 LUSTER-WA 0.16+0.03 
 XOX 0.1250.00 
 AT 0.095-0.005 
 MLAB 0.03-0.005 
 PHB 0.025+0.005 
 ANEKA 0.30-0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. DON'T FORGET TO WATCH THIS EXPLOSYF COUNTER CLOSELY !!! Bursa Master
2. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
3. A ZOOM Meeting With My Uncle (Retired Fund Manager) Learn from my Uncle (Retired Fund Manager)
4. PublicInvest Research Daily - 19 October 2020 PublicInvest Research
5. SUPERMAX - BEYOND GLOVES !!! freetospeak
6. LET'S GET ROLLING THIS GLOVES TO NEXT LEVEL!!! Follow Kim's Stockwatch!
7. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
8. Covid 19 cases in Malaysia - Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS