Highlights

[AIRASIA] YoY TTM Result on 2012-09-30 [#3]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 22-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     0.91%    YoY -     -16.97%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 5,615,514 5,206,983 5,185,962 4,865,917 4,381,044 3,677,776 3,189,783 9.88%
  YoY % 7.85% 0.41% 6.58% 11.07% 19.12% 15.30% -
  Horiz. % 176.05% 163.24% 162.58% 152.55% 137.35% 115.30% 100.00%
PBT -611,625 512,282 582,514 971,239 844,523 934,484 -31,194 64.17%
  YoY % -219.39% -12.06% -40.02% 15.00% -9.63% 3,095.72% -
  Horiz. % 1,960.71% -1,642.25% -1,867.39% -3,113.54% -2,707.33% -2,995.72% 100.00%
Tax 169,742 168,490 -80,480 -357,180 -104,957 -150,287 301,863 -9.14%
  YoY % 0.74% 309.36% 77.47% -240.31% 30.16% -149.79% -
  Horiz. % 56.23% 55.82% -26.66% -118.33% -34.77% -49.79% 100.00%
NP -441,883 680,772 502,034 614,059 739,566 784,197 270,669 -
  YoY % -164.91% 35.60% -18.24% -16.97% -5.69% 189.73% -
  Horiz. % -163.26% 251.51% 185.48% 226.87% 273.24% 289.73% 100.00%
NP to SH -441,883 680,772 502,034 614,059 739,566 784,197 270,669 -
  YoY % -164.91% 35.60% -18.24% -16.97% -5.69% 189.73% -
  Horiz. % -163.26% 251.51% 185.48% 226.87% 273.24% 289.73% 100.00%
Tax Rate - % -32.89 % 13.82 % 36.78 % 12.43 % 16.08 % - % -
  YoY % 0.00% -337.99% -62.43% 195.90% -22.70% 0.00% -
  Horiz. % 0.00% -204.54% 85.95% 228.73% 77.30% 100.00% -
Total Cost 6,057,397 4,526,211 4,683,928 4,251,858 3,641,478 2,893,579 2,919,114 12.93%
  YoY % 33.83% -3.37% 10.16% 16.76% 25.85% -0.87% -
  Horiz. % 207.51% 155.05% 160.46% 145.66% 124.75% 99.13% 100.00%
Net Worth 3,807,211 5,019,209 4,749,129 5,426,449 3,959,773 3,300,363 2,306,937 8.70%
  YoY % -24.15% 5.69% -12.48% 37.04% 19.98% 43.06% -
  Horiz. % 165.03% 217.57% 205.86% 235.22% 171.65% 143.06% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 0 0 500,927 0 0 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Div Payout % - % - % 99.78 % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 3,807,211 5,019,209 4,749,129 5,426,449 3,959,773 3,300,363 2,306,937 8.70%
  YoY % -24.15% 5.69% -12.48% 37.04% 19.98% 43.06% -
  Horiz. % 165.03% 217.57% 205.86% 235.22% 171.65% 143.06% 100.00%
NOSH 2,778,986 2,698,499 2,729,384 2,768,596 2,769,072 2,750,302 2,454,188 2.09%
  YoY % 2.98% -1.13% -1.42% -0.02% 0.68% 12.07% -
  Horiz. % 113.23% 109.95% 111.21% 112.81% 112.83% 112.07% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin -7.87 % 13.07 % 9.68 % 12.62 % 16.88 % 21.32 % 8.49 % -
  YoY % -160.21% 35.02% -23.30% -25.24% -20.83% 151.12% -
  Horiz. % -92.70% 153.95% 114.02% 148.65% 198.82% 251.12% 100.00%
ROE -11.61 % 13.56 % 10.57 % 11.32 % 18.68 % 23.76 % 11.73 % -
  YoY % -185.62% 28.29% -6.63% -39.40% -21.38% 102.56% -
  Horiz. % -98.98% 115.60% 90.11% 96.50% 159.25% 202.56% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 202.07 192.96 190.00 175.75 158.21 133.72 129.97 7.63%
  YoY % 4.72% 1.56% 8.11% 11.09% 18.31% 2.89% -
  Horiz. % 155.47% 148.47% 146.19% 135.22% 121.73% 102.89% 100.00%
EPS -15.90 25.23 18.39 22.18 26.71 28.51 11.03 -
  YoY % -163.02% 37.19% -17.09% -16.96% -6.31% 158.48% -
  Horiz. % -144.15% 228.74% 166.73% 201.09% 242.16% 258.48% 100.00%
DPS 0.00 0.00 18.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 1.3700 1.8600 1.7400 1.9600 1.4300 1.2000 0.9400 6.48%
  YoY % -26.34% 6.90% -11.22% 37.06% 19.17% 27.66% -
  Horiz. % 145.74% 197.87% 185.11% 208.51% 152.13% 127.66% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,341,974
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 168.03 155.81 155.18 145.60 131.09 110.05 95.45 9.88%
  YoY % 7.84% 0.41% 6.58% 11.07% 19.12% 15.30% -
  Horiz. % 176.04% 163.24% 162.58% 152.54% 137.34% 115.30% 100.00%
EPS -13.22 20.37 15.02 18.37 22.13 23.47 8.10 -
  YoY % -164.90% 35.62% -18.24% -16.99% -5.71% 189.75% -
  Horiz. % -163.21% 251.48% 185.43% 226.79% 273.21% 289.75% 100.00%
DPS 0.00 0.00 14.99 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 1.1392 1.5019 1.4211 1.6237 1.1849 0.9875 0.6903 8.70%
  YoY % -24.15% 5.69% -12.48% 37.03% 19.99% 43.05% -
  Horiz. % 165.03% 217.57% 205.87% 235.22% 171.65% 143.05% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.2800 2.5300 2.5600 3.0200 3.0300 2.2500 1.4000 -
P/RPS 0.63 1.31 1.35 1.72 1.92 1.68 1.08 -8.59%
  YoY % -51.91% -2.96% -21.51% -10.42% 14.29% 55.56% -
  Horiz. % 58.33% 121.30% 125.00% 159.26% 177.78% 155.56% 100.00%
P/EPS -8.05 10.03 13.92 13.62 11.34 7.89 12.69 -
  YoY % -180.26% -27.95% 2.20% 20.11% 43.73% -37.83% -
  Horiz. % -63.44% 79.04% 109.69% 107.33% 89.36% 62.17% 100.00%
EY -12.42 9.97 7.19 7.34 8.81 12.67 7.88 -
  YoY % -224.57% 38.66% -2.04% -16.69% -30.47% 60.79% -
  Horiz. % -157.61% 126.52% 91.24% 93.15% 111.80% 160.79% 100.00%
DY 0.00 0.00 7.03 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.93 1.36 1.47 1.54 2.12 1.87 1.49 -7.55%
  YoY % -31.62% -7.48% -4.55% -27.36% 13.37% 25.50% -
  Horiz. % 62.42% 91.28% 98.66% 103.36% 142.28% 125.50% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 27/11/15 19/11/14 20/11/13 22/11/12 22/11/11 25/11/10 20/11/09 -
Price 1.3300 2.4600 2.5100 2.8500 3.6700 2.5500 1.2800 -
P/RPS 0.66 1.27 1.32 1.62 2.32 1.91 0.98 -6.37%
  YoY % -48.03% -3.79% -18.52% -30.17% 21.47% 94.90% -
  Horiz. % 67.35% 129.59% 134.69% 165.31% 236.73% 194.90% 100.00%
P/EPS -8.36 9.75 13.65 12.85 13.74 8.94 11.61 -
  YoY % -185.74% -28.57% 6.23% -6.48% 53.69% -23.00% -
  Horiz. % -72.01% 83.98% 117.57% 110.68% 118.35% 77.00% 100.00%
EY -11.96 10.26 7.33 7.78 7.28 11.18 8.62 -
  YoY % -216.57% 39.97% -5.78% 6.87% -34.88% 29.70% -
  Horiz. % -138.75% 119.03% 85.03% 90.26% 84.45% 129.70% 100.00%
DY 0.00 0.00 7.17 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.97 1.32 1.44 1.45 2.57 2.12 1.36 -5.47%
  YoY % -26.52% -8.33% -0.69% -43.58% 21.23% 55.88% -
  Horiz. % 71.32% 97.06% 105.88% 106.62% 188.97% 155.88% 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.
 


 

406  284  492  790 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.01-0.01 
 ECOWLD 0.745+0.10 
 AT 0.050.00 
 WCEHB 0.335+0.03 
 HSI-C7K 0.28+0.025 
 HSI-H8F 0.19-0.055 
 INSAS-WB 0.0050.00 
 TDM 0.315+0.005 
 ARMADA 0.465-0.02 
 SAPNRG 0.26-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers