Highlights

[AIRASIA] YoY TTM Result on 2009-06-30 [#2]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 12-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Jun-2009  [#2]
Profit Trend QoQ -     27.24%    YoY -     1.63%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/12/05 31/12/04 CAGR
Revenue 4,710,044 4,279,124 3,437,734 3,158,024 2,237,916 775,621 302,831 44.17%
  YoY % 10.07% 24.48% 8.86% 41.11% 188.53% 156.12% -
  Horiz. % 1,555.34% 1,413.04% 1,135.20% 1,042.83% 739.00% 256.12% 100.00%
PBT 820,632 1,046,369 760,402 -671,782 339,988 135,054 56,347 42.91%
  YoY % -21.57% 37.61% 213.19% -297.59% 151.74% 139.68% -
  Horiz. % 1,456.39% 1,857.01% 1,349.50% -1,192.22% 603.38% 239.68% 100.00%
Tax -212,084 -131,816 -173,419 1,277,906 256,406 -13,211 -1,508 93.36%
  YoY % -60.89% 23.99% -113.57% 398.39% 2,040.85% -776.06% -
  Horiz. % 14,063.92% 8,741.11% 11,499.93% -84,741.78% -17,003.05% 876.06% 100.00%
NP 608,548 914,553 586,983 606,124 596,394 121,843 54,839 37.83%
  YoY % -33.46% 55.81% -3.16% 1.63% 389.48% 122.18% -
  Horiz. % 1,109.70% 1,667.71% 1,070.38% 1,105.28% 1,087.54% 222.18% 100.00%
NP to SH 608,548 914,553 586,983 606,124 596,394 121,843 54,839 37.83%
  YoY % -33.46% 55.81% -3.16% 1.63% 389.48% 122.18% -
  Horiz. % 1,109.70% 1,667.71% 1,070.38% 1,105.28% 1,087.54% 222.18% 100.00%
Tax Rate 25.84 % 12.60 % 22.81 % - % -75.42 % 9.78 % 2.68 % 35.27%
  YoY % 105.08% -44.76% 0.00% 0.00% -871.17% 264.93% -
  Horiz. % 964.18% 470.15% 851.12% 0.00% -2,814.18% 364.93% 100.00%
Total Cost 4,101,496 3,364,571 2,850,751 2,551,900 1,641,522 653,778 247,992 45.36%
  YoY % 21.90% 18.02% 11.71% 55.46% 151.08% 163.63% -
  Horiz. % 1,653.88% 1,356.73% 1,149.53% 1,029.03% 661.93% 263.63% 100.00%
Net Worth 2,778,751 3,868,520 2,956,321 1,934,310 2,260,079 939,417 762,768 18.81%
  YoY % -28.17% 30.86% 52.84% -14.41% 140.58% 23.16% -
  Horiz. % 364.30% 507.17% 387.58% 253.59% 296.30% 123.16% 100.00%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/12/05 31/12/04 CAGR
Div 0 0 0 0 0 0 0 -
  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
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/12/05 31/12/04 CAGR
Net Worth 2,778,751 3,868,520 2,956,321 1,934,310 2,260,079 939,417 762,768 18.81%
  YoY % -28.17% 30.86% 52.84% -14.41% 140.58% 23.16% -
  Horiz. % 364.30% 507.17% 387.58% 253.59% 296.30% 123.16% 100.00%
NOSH 2,778,751 2,743,631 2,762,916 2,358,915 2,354,249 2,135,040 2,007,285 4.43%
  YoY % 1.28% -0.70% 17.13% 0.20% 10.27% 6.36% -
  Horiz. % 138.43% 136.68% 137.64% 117.52% 117.29% 106.36% 100.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/12/05 31/12/04 CAGR
NP Margin 12.92 % 21.37 % 17.07 % 19.19 % 26.65 % 15.71 % 18.11 % -4.40%
  YoY % -39.54% 25.19% -11.05% -27.99% 69.64% -13.25% -
  Horiz. % 71.34% 118.00% 94.26% 105.96% 147.16% 86.75% 100.00%
ROE 21.90 % 23.64 % 19.86 % 31.34 % 26.39 % 12.97 % 7.19 % 16.01%
  YoY % -7.36% 19.03% -36.63% 18.76% 103.47% 80.39% -
  Horiz. % 304.59% 328.79% 276.22% 435.88% 367.04% 180.39% 100.00%
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/12/05 31/12/04 CAGR
RPS 169.50 155.97 124.42 133.88 95.06 36.33 15.09 38.05%
  YoY % 8.67% 25.36% -7.07% 40.84% 161.66% 140.76% -
  Horiz. % 1,123.26% 1,033.60% 824.52% 887.21% 629.95% 240.76% 100.00%
EPS 21.90 33.33 21.25 25.70 25.33 5.71 2.73 31.99%
  YoY % -34.29% 56.85% -17.32% 1.46% 343.61% 109.16% -
  Horiz. % 802.20% 1,220.88% 778.39% 941.39% 927.84% 209.16% 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 1.0000 1.4100 1.0700 0.8200 0.9600 0.4400 0.3800 13.77%
  YoY % -29.08% 31.78% 30.49% -14.58% 118.18% 15.79% -
  Horiz. % 263.16% 371.05% 281.58% 215.79% 252.63% 115.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,341,974
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/12/05 31/12/04 CAGR
RPS 140.94 128.04 102.87 94.50 66.96 23.21 9.06 44.18%
  YoY % 10.07% 24.47% 8.86% 41.13% 188.50% 156.18% -
  Horiz. % 1,555.63% 1,413.24% 1,135.43% 1,043.05% 739.07% 256.18% 100.00%
EPS 18.21 27.37 17.56 18.14 17.85 3.65 1.64 37.84%
  YoY % -33.47% 55.87% -3.20% 1.62% 389.04% 122.56% -
  Horiz. % 1,110.37% 1,668.90% 1,070.73% 1,106.10% 1,088.41% 222.56% 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 0.8315 1.1576 0.8846 0.5788 0.6763 0.2811 0.2282 18.81%
  YoY % -28.17% 30.86% 52.83% -14.42% 140.59% 23.18% -
  Horiz. % 364.37% 507.27% 387.64% 253.64% 296.36% 123.18% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/12/05 31/12/04 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/12/05 31/12/04 -
Price 3.5700 3.5200 1.2500 1.1100 0.8700 1.5900 1.6600 -
P/RPS 2.11 2.26 1.00 0.83 0.92 4.38 11.00 -19.76%
  YoY % -6.64% 126.00% 20.48% -9.78% -79.00% -60.18% -
  Horiz. % 19.18% 20.55% 9.09% 7.55% 8.36% 39.82% 100.00%
P/EPS 16.30 10.56 5.88 4.32 3.43 27.86 60.76 -16.09%
  YoY % 54.36% 79.59% 36.11% 25.95% -87.69% -54.15% -
  Horiz. % 26.83% 17.38% 9.68% 7.11% 5.65% 45.85% 100.00%
EY 6.13 9.47 17.00 23.15 29.12 3.59 1.65 19.12%
  YoY % -35.27% -44.29% -26.57% -20.50% 711.14% 117.58% -
  Horiz. % 371.52% 573.94% 1,030.30% 1,403.03% 1,764.85% 217.58% 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 3.57 2.50 1.17 1.35 0.91 3.61 4.37 -2.66%
  YoY % 42.80% 113.68% -13.33% 48.35% -74.79% -17.39% -
  Horiz. % 81.69% 57.21% 26.77% 30.89% 20.82% 82.61% 100.00%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/12/05 31/12/04 CAGR
Date 28/08/12 23/08/11 18/08/10 12/08/09 28/08/08 24/02/06 - -
Price 3.5500 3.6200 1.6800 1.4200 1.1000 1.7400 0.0000 -
P/RPS 2.09 2.32 1.35 1.06 1.16 4.79 0.00 -
  YoY % -9.91% 71.85% 27.36% -8.62% -75.78% 0.00% -
  Horiz. % 43.63% 48.43% 28.18% 22.13% 24.22% 100.00% -
P/EPS 16.21 10.86 7.91 5.53 4.34 30.49 0.00 -
  YoY % 49.26% 37.29% 43.04% 27.42% -85.77% 0.00% -
  Horiz. % 53.16% 35.62% 25.94% 18.14% 14.23% 100.00% -
EY 6.17 9.21 12.65 18.10 23.03 3.28 0.00 -
  YoY % -33.01% -27.19% -30.11% -21.41% 602.13% 0.00% -
  Horiz. % 188.11% 280.79% 385.67% 551.83% 702.13% 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 3.55 2.57 1.57 1.73 1.15 3.95 0.00 -
  YoY % 38.13% 63.69% -9.25% 50.43% -70.89% 0.00% -
  Horiz. % 89.87% 65.06% 39.75% 43.80% 29.11% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

559  433  624  487 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HPPHB 0.71+0.14 
 MTOUCHE 0.0650.00 
 WIDAD 0.66-0.005 
 ANZO 0.105+0.025 
 DGB 0.125-0.05 
 VIZIONE 0.275-0.03 
 KSTAR 0.32+0.065 
 KTG 0.25-0.015 
 AT 0.1750.00 
 PNEPCB 0.33-0.01 

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!
PARTNERS & BROKERS