Highlights

[AIRASIA] YoY TTM Result on 2008-09-30 [#3]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 28-Nov-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 30-Sep-2008  [#3]
Profit Trend QoQ -     47.88%    YoY -     48.49%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 4,381,044 3,677,776 3,189,783 2,484,240 1,494,878 893,127 466,742 41.10%
  YoY % 19.12% 15.30% 28.40% 66.18% 67.38% 91.35% -
  Horiz. % 938.64% 787.97% 683.41% 532.25% 320.28% 191.35% 100.00%
PBT 844,523 934,484 -31,194 -239,031 147,494 101,691 99,294 38.98%
  YoY % -9.63% 3,095.72% 86.95% -262.06% 45.04% 2.41% -
  Horiz. % 850.53% 941.13% -31.42% -240.73% 148.54% 102.41% 100.00%
Tax -104,957 -150,287 301,863 1,120,975 282,200 -11,498 -3,767 66.79%
  YoY % 30.16% -149.79% -73.07% 297.23% 2,554.34% -205.23% -
  Horiz. % 2,786.22% 3,989.57% -8,013.35% -29,757.76% -7,491.37% 305.23% 100.00%
NP 739,566 784,197 270,669 881,944 429,694 90,193 95,527 36.98%
  YoY % -5.69% 189.73% -69.31% 105.25% 376.42% -5.58% -
  Horiz. % 774.20% 820.92% 283.34% 923.24% 449.81% 94.42% 100.00%
NP to SH 739,566 784,197 270,669 881,944 429,694 90,108 95,527 36.98%
  YoY % -5.69% 189.73% -69.31% 105.25% 376.87% -5.67% -
  Horiz. % 774.20% 820.92% 283.34% 923.24% 449.81% 94.33% 100.00%
Tax Rate 12.43 % 16.08 % - % - % -191.33 % 11.31 % 3.79 % 20.04%
  YoY % -22.70% 0.00% 0.00% 0.00% -1,791.69% 198.42% -
  Horiz. % 327.97% 424.27% 0.00% 0.00% -5,048.29% 298.42% 100.00%
Total Cost 3,641,478 2,893,579 2,919,114 1,602,296 1,065,184 802,934 371,215 42.06%
  YoY % 25.85% -0.87% 82.18% 50.42% 32.66% 116.30% -
  Horiz. % 980.96% 779.49% 786.37% 431.64% 286.95% 216.30% 100.00%
Net Worth 3,959,773 3,300,363 2,306,937 1,795,941 1,502,668 0 935,356 24.84%
  YoY % 19.98% 43.06% 28.45% 19.52% 0.00% 0.00% -
  Horiz. % 423.34% 352.85% 246.64% 192.01% 160.65% 0.00% 100.00%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 31/03/07 31/03/06 31/03/05 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
30/09/11 30/09/10 30/09/09 30/09/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 3,959,773 3,300,363 2,306,937 1,795,941 1,502,668 0 935,356 24.84%
  YoY % 19.98% 43.06% 28.45% 19.52% 0.00% 0.00% -
  Horiz. % 423.34% 352.85% 246.64% 192.01% 160.65% 0.00% 100.00%
NOSH 2,769,072 2,750,302 2,454,188 2,363,081 2,347,918 2,072,636 2,338,390 2.63%
  YoY % 0.68% 12.07% 3.86% 0.65% 13.28% -11.36% -
  Horiz. % 118.42% 117.62% 104.95% 101.06% 100.41% 88.64% 100.00%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 16.88 % 21.32 % 8.49 % 35.50 % 28.74 % 10.10 % 20.47 % -2.92%
  YoY % -20.83% 151.12% -76.08% 23.52% 184.55% -50.66% -
  Horiz. % 82.46% 104.15% 41.48% 173.42% 140.40% 49.34% 100.00%
ROE 18.68 % 23.76 % 11.73 % 49.11 % 28.60 % - % 10.21 % 9.73%
  YoY % -21.38% 102.56% -76.11% 71.71% 0.00% 0.00% -
  Horiz. % 182.96% 232.71% 114.89% 481.00% 280.12% 0.00% 100.00%
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 158.21 133.72 129.97 105.13 63.67 43.09 19.96 37.48%
  YoY % 18.31% 2.89% 23.63% 65.12% 47.76% 115.88% -
  Horiz. % 792.64% 669.94% 651.15% 526.70% 318.99% 215.88% 100.00%
EPS 26.71 28.51 11.03 37.32 18.30 4.35 4.09 33.44%
  YoY % -6.31% 158.48% -70.44% 103.93% 320.69% 6.36% -
  Horiz. % 653.06% 697.07% 269.68% 912.47% 447.43% 106.36% 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 1.4300 1.2000 0.9400 0.7600 0.6400 0.0000 0.4000 21.64%
  YoY % 19.17% 27.66% 23.68% 18.75% 0.00% 0.00% -
  Horiz. % 357.50% 300.00% 235.00% 190.00% 160.00% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,341,974
30/09/11 30/09/10 30/09/09 30/09/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 131.09 110.05 95.45 74.33 44.73 26.72 13.97 41.09%
  YoY % 19.12% 15.30% 28.41% 66.17% 67.40% 91.27% -
  Horiz. % 938.37% 787.76% 683.25% 532.07% 320.19% 191.27% 100.00%
EPS 22.13 23.47 8.10 26.39 12.86 2.70 2.86 36.97%
  YoY % -5.71% 189.75% -69.31% 105.21% 376.30% -5.59% -
  Horiz. % 773.78% 820.63% 283.22% 922.73% 449.65% 94.41% 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 1.1849 0.9875 0.6903 0.5374 0.4496 0.0000 0.2799 24.84%
  YoY % 19.99% 43.05% 28.45% 19.53% 0.00% 0.00% -
  Horiz. % 423.33% 352.80% 246.62% 192.00% 160.63% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 31/03/07 31/03/06 31/03/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 30/03/07 31/03/06 31/03/05 -
Price 3.0300 2.2500 1.4000 1.2400 1.7700 1.7600 1.5700 -
P/RPS 1.92 1.68 1.08 1.18 2.78 4.08 7.87 -19.50%
  YoY % 14.29% 55.56% -8.47% -57.55% -31.86% -48.16% -
  Horiz. % 24.40% 21.35% 13.72% 14.99% 35.32% 51.84% 100.00%
P/EPS 11.34 7.89 12.69 3.32 9.67 40.48 38.43 -17.11%
  YoY % 43.73% -37.83% 282.23% -65.67% -76.11% 5.33% -
  Horiz. % 29.51% 20.53% 33.02% 8.64% 25.16% 105.33% 100.00%
EY 8.81 12.67 7.88 30.10 10.34 2.47 2.60 20.64%
  YoY % -30.47% 60.79% -73.82% 191.10% 318.62% -5.00% -
  Horiz. % 338.85% 487.31% 303.08% 1,157.69% 397.69% 95.00% 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 2.12 1.87 1.49 1.63 2.77 0.00 3.93 -9.05%
  YoY % 13.37% 25.50% -8.59% -41.16% 0.00% 0.00% -
  Horiz. % 53.94% 47.58% 37.91% 41.48% 70.48% 0.00% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 31/03/07 31/03/06 31/03/05 CAGR
Date 22/11/11 25/11/10 20/11/09 28/11/08 23/05/07 30/05/06 - -
Price 3.6700 2.5500 1.2800 1.1100 1.9300 1.6100 0.0000 -
P/RPS 2.32 1.91 0.98 1.06 3.03 3.74 0.00 -
  YoY % 21.47% 94.90% -7.55% -65.02% -18.98% 0.00% -
  Horiz. % 62.03% 51.07% 26.20% 28.34% 81.02% 100.00% -
P/EPS 13.74 8.94 11.61 2.97 10.55 37.03 0.00 -
  YoY % 53.69% -23.00% 290.91% -71.85% -71.51% 0.00% -
  Horiz. % 37.11% 24.14% 31.35% 8.02% 28.49% 100.00% -
EY 7.28 11.18 8.62 33.62 9.48 2.70 0.00 -
  YoY % -34.88% 29.70% -74.36% 254.64% 251.11% 0.00% -
  Horiz. % 269.63% 414.07% 319.26% 1,245.19% 351.11% 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 2.57 2.12 1.36 1.46 3.02 0.00 0.00 -
  YoY % 21.23% 55.88% -6.85% -51.66% 0.00% 0.00% -
  Horiz. % 85.10% 70.20% 45.03% 48.34% 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.
 


 

374  374  491  1033 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.050.00 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.005 
 ARMADA 0.47+0.005 
 VELESTO 0.38+0.015 
 DYNACIA 0.075-0.01 
 MYEG 1.17+0.07 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers