Highlights

[AIRASIA] YoY Quarter Result on 2011-03-31 [#1]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 24-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     -45.69%    YoY -     -23.28%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 30/09/07 CAGR
Revenue 1,302,436 1,300,784 1,168,398 1,053,283 870,605 797,131 461,585 17.29%
  YoY % 0.13% 11.33% 10.93% 20.98% 9.22% 72.69% -
  Horiz. % 282.17% 281.81% 253.13% 228.19% 188.61% 172.69% 100.00%
PBT 133,832 131,840 212,406 202,874 256,182 124,118 74,691 9.38%
  YoY % 1.51% -37.93% 4.70% -20.81% 106.40% 66.18% -
  Horiz. % 179.18% 176.51% 284.38% 271.62% 342.99% 166.18% 100.00%
Tax 5,887 -27,047 -39,969 -30,946 -32,072 79,032 105,286 -35.82%
  YoY % 121.77% 32.33% -29.16% 3.51% -140.58% -24.94% -
  Horiz. % 5.59% -25.69% -37.96% -29.39% -30.46% 75.06% 100.00%
NP 139,719 104,793 172,437 171,928 224,110 203,150 179,977 -3.82%
  YoY % 33.33% -39.23% 0.30% -23.28% 10.32% 12.88% -
  Horiz. % 77.63% 58.23% 95.81% 95.53% 124.52% 112.88% 100.00%
NP to SH 139,719 104,793 172,437 171,928 224,110 203,150 179,977 -3.82%
  YoY % 33.33% -39.23% 0.30% -23.28% 10.32% 12.88% -
  Horiz. % 77.63% 58.23% 95.81% 95.53% 124.52% 112.88% 100.00%
Tax Rate -4.40 % 20.52 % 18.82 % 15.25 % 12.52 % -63.67 % -140.96 % -41.32%
  YoY % -121.44% 9.03% 23.41% 21.81% 119.66% 54.83% -
  Horiz. % 3.12% -14.56% -13.35% -10.82% -8.88% 45.17% 100.00%
Total Cost 1,162,717 1,195,991 995,961 881,355 646,495 593,981 281,608 24.36%
  YoY % -2.78% 20.08% 13.00% 36.33% 8.84% 110.92% -
  Horiz. % 412.88% 424.70% 353.67% 312.97% 229.57% 210.92% 100.00%
Net Worth 5,057,827 4,495,068 4,338,712 3,826,784 2,487,374 1,795,278 182,314,368 -42.37%
  YoY % 12.52% 3.60% 13.38% 53.85% 38.55% -99.02% -
  Horiz. % 2.77% 2.47% 2.38% 2.10% 1.36% 0.98% 100.00%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 30/09/07 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
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 30/09/07 CAGR
Net Worth 5,057,827 4,495,068 4,338,712 3,826,784 2,487,374 1,795,278 182,314,368 -42.37%
  YoY % 12.52% 3.60% 13.38% 53.85% 38.55% -99.02% -
  Horiz. % 2.77% 2.47% 2.38% 2.10% 1.36% 0.98% 100.00%
NOSH 2,794,380 2,757,710 2,781,225 2,773,032 2,462,747 2,362,209 2,337,363 2.78%
  YoY % 1.33% -0.85% 0.30% 12.60% 4.26% 1.06% -
  Horiz. % 119.55% 117.98% 118.99% 118.64% 105.36% 101.06% 100.00%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 30/09/07 CAGR
NP Margin 10.73 % 8.06 % 14.76 % 16.32 % 25.74 % 25.49 % 38.99 % -17.99%
  YoY % 33.13% -45.39% -9.56% -36.60% 0.98% -34.62% -
  Horiz. % 27.52% 20.67% 37.86% 41.86% 66.02% 65.38% 100.00%
ROE 2.76 % 2.33 % 3.97 % 4.49 % 9.01 % 11.32 % 0.10 % 66.55%
  YoY % 18.45% -41.31% -11.58% -50.17% -20.41% 11,220.00% -
  Horiz. % 2,760.00% 2,330.00% 3,970.00% 4,490.00% 9,010.00% 11,320.00% 100.00%
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 30/09/07 CAGR
RPS 46.61 47.17 42.01 37.98 35.35 33.75 19.75 14.11%
  YoY % -1.19% 12.28% 10.61% 7.44% 4.74% 70.89% -
  Horiz. % 236.00% 238.84% 212.71% 192.30% 178.99% 170.89% 100.00%
EPS 5.00 3.80 6.20 6.20 9.10 8.60 7.70 -6.42%
  YoY % 31.58% -38.71% 0.00% -31.87% 5.81% 11.69% -
  Horiz. % 64.94% 49.35% 80.52% 80.52% 118.18% 111.69% 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 1.8100 1.6300 1.5600 1.3800 1.0100 0.7600 78.0000 -43.93%
  YoY % 11.04% 4.49% 13.04% 36.63% 32.89% -99.03% -
  Horiz. % 2.32% 2.09% 2.00% 1.77% 1.29% 0.97% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,341,974
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 30/09/07 CAGR
RPS 38.97 38.92 34.96 31.52 26.05 23.85 13.81 17.29%
  YoY % 0.13% 11.33% 10.91% 21.00% 9.22% 72.70% -
  Horiz. % 282.19% 281.82% 253.15% 228.24% 188.63% 172.70% 100.00%
EPS 4.18 3.14 5.16 5.14 6.71 6.08 5.39 -3.83%
  YoY % 33.12% -39.15% 0.39% -23.40% 10.36% 12.80% -
  Horiz. % 77.55% 58.26% 95.73% 95.36% 124.49% 112.80% 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 1.5134 1.3450 1.2982 1.1451 0.7443 0.5372 54.5529 -42.37%
  YoY % 12.52% 3.60% 13.37% 53.85% 38.55% -99.02% -
  Horiz. % 2.77% 2.47% 2.38% 2.10% 1.36% 0.98% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 30/09/07 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 28/09/07 -
Price 2.5500 2.8300 3.4500 2.6900 1.3900 0.9400 1.8300 -
P/RPS 5.47 6.00 8.21 7.08 3.93 2.79 9.27 -7.79%
  YoY % -8.83% -26.92% 15.96% 80.15% 40.86% -69.90% -
  Horiz. % 59.01% 64.72% 88.57% 76.38% 42.39% 30.10% 100.00%
P/EPS 51.00 74.47 55.64 43.39 15.27 10.93 23.77 12.45%
  YoY % -31.52% 33.84% 28.23% 184.15% 39.71% -54.02% -
  Horiz. % 214.56% 313.29% 234.08% 182.54% 64.24% 45.98% 100.00%
EY 1.96 1.34 1.80 2.30 6.55 9.15 4.21 -11.09%
  YoY % 46.27% -25.56% -21.74% -64.89% -28.42% 117.34% -
  Horiz. % 46.56% 31.83% 42.76% 54.63% 155.58% 217.34% 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 1.41 1.74 2.21 1.95 1.38 1.24 0.02 92.38%
  YoY % -18.97% -21.27% 13.33% 41.30% 11.29% 6,100.00% -
  Horiz. % 7,050.00% 8,700.00% 11,050.00% 9,750.00% 6,900.00% 6,200.00% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 30/09/07 CAGR
Date 20/05/14 22/05/13 23/05/12 24/05/11 31/05/10 28/05/09 23/11/07 -
Price 2.3300 3.2400 3.3900 3.0600 1.2200 1.2500 1.7700 -
P/RPS 5.00 6.87 8.07 8.06 3.45 3.70 8.96 -8.58%
  YoY % -27.22% -14.87% 0.12% 133.62% -6.76% -58.71% -
  Horiz. % 55.80% 76.67% 90.07% 89.96% 38.50% 41.29% 100.00%
P/EPS 46.60 85.26 54.68 49.35 13.41 14.53 22.99 11.47%
  YoY % -45.34% 55.93% 10.80% 268.01% -7.71% -36.80% -
  Horiz. % 202.70% 370.86% 237.84% 214.66% 58.33% 63.20% 100.00%
EY 2.15 1.17 1.83 2.03 7.46 6.88 4.35 -10.27%
  YoY % 83.76% -36.07% -9.85% -72.79% 8.43% 58.16% -
  Horiz. % 49.43% 26.90% 42.07% 46.67% 171.49% 158.16% 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 1.29 1.99 2.17 2.22 1.21 1.64 0.02 89.77%
  YoY % -35.18% -8.29% -2.25% 83.47% -26.22% 8,100.00% -
  Horiz. % 6,450.00% 9,950.00% 10,850.00% 11,100.00% 6,050.00% 8,200.00% 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.
 


 

1979 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.850.00 
 KOTRA 1.820.00 
 UCREST 0.130.00 
 PINEAPP 0.360.00 
 PUC 0.070.00 
 WILLOW 0.3850.00 
 IRIS 0.1450.00 
 TOPGLOV-C60 0.1150.00 
 BTECH 0.210.00 
 3A 0.830.00 

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. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
4. 5G is Megatrend : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
5. SCOMI ENERGY (7045) THE HIDDEN GEM IN O&G BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. PublicInvest Research Headlines - 19 Sept 2019 PublicInvest Research
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