Highlights

[AIRASIA] YoY TTM Result on 2008-12-31 [#4]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 02-Mar-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 31-Dec-2008  [#4]
Profit Trend QoQ -     -50.73%    YoY -     -37.72%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 4,495,141 3,948,075 3,178,854 2,756,436 1,613,307 1,007,344 666,250 34.10%
  YoY % 13.86% 24.20% 15.32% 70.86% 60.15% 51.20% -
  Horiz. % 674.69% 592.58% 477.13% 413.72% 242.15% 151.20% 100.00%
PBT 780,857 1,098,854 622,289 -870,788 263,966 89,400 125,478 32.44%
  YoY % -28.94% 76.58% 171.46% -429.89% 195.26% -28.75% -
  Horiz. % 622.31% 875.73% 495.93% -693.98% 210.37% 71.25% 100.00%
Tax -221,694 -37,446 -116,020 1,305,280 220,009 115,528 -13,843 53.15%
  YoY % -492.04% 67.72% -108.89% 493.28% 90.44% 934.56% -
  Horiz. % 1,601.49% 270.50% 838.11% -9,429.17% -1,589.32% -834.56% 100.00%
NP 559,163 1,061,408 506,269 434,492 483,975 204,928 111,635 28.10%
  YoY % -47.32% 109.65% 16.52% -10.22% 136.17% 83.57% -
  Horiz. % 500.89% 950.78% 453.50% 389.21% 433.53% 183.57% 100.00%
NP to SH 559,163 1,061,408 506,269 434,492 483,975 204,769 111,635 28.10%
  YoY % -47.32% 109.65% 16.52% -10.22% 136.35% 83.43% -
  Horiz. % 500.89% 950.78% 453.50% 389.21% 433.53% 183.43% 100.00%
Tax Rate 28.39 % 3.41 % 18.64 % - % -83.35 % -129.23 % 11.03 % 15.64%
  YoY % 732.55% -81.71% 0.00% 0.00% 35.50% -1,271.62% -
  Horiz. % 257.39% 30.92% 168.99% 0.00% -755.67% -1,171.62% 100.00%
Total Cost 3,935,978 2,886,667 2,672,585 2,321,944 1,129,332 802,416 554,615 35.14%
  YoY % 36.35% 8.01% 15.10% 105.60% 40.74% 44.68% -
  Horiz. % 709.68% 520.48% 481.88% 418.66% 203.62% 144.68% 100.00%
Net Worth 2,768,612 3,605,928 2,349,166 1,627,525 1,639,683 1,126,913 868,984 19.49%
  YoY % -23.22% 53.50% 44.34% -0.74% 45.50% 29.68% -
  Horiz. % 318.60% 414.96% 270.33% 187.29% 188.69% 129.68% 100.00%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 30/06/07 30/06/06 30/06/05 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
31/12/11 31/12/10 31/12/09 31/12/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 2,768,612 3,605,928 2,349,166 1,627,525 1,639,683 1,126,913 868,984 19.49%
  YoY % -23.22% 53.50% 44.34% -0.74% 45.50% 29.68% -
  Horiz. % 318.60% 414.96% 270.33% 187.29% 188.69% 129.68% 100.00%
NOSH 2,768,612 2,752,617 2,472,806 2,358,733 2,342,405 2,299,823 2,119,473 4.19%
  YoY % 0.58% 11.32% 4.84% 0.70% 1.85% 8.51% -
  Horiz. % 130.63% 129.87% 116.67% 111.29% 110.52% 108.51% 100.00%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 12.44 % 26.88 % 15.93 % 15.76 % 30.00 % 20.34 % 16.76 % -4.48%
  YoY % -53.72% 68.74% 1.08% -47.47% 47.49% 21.36% -
  Horiz. % 74.22% 160.38% 95.05% 94.03% 179.00% 121.36% 100.00%
ROE 20.20 % 29.44 % 21.55 % 26.70 % 29.52 % 18.17 % 12.85 % 7.20%
  YoY % -31.39% 36.61% -19.29% -9.55% 62.47% 41.40% -
  Horiz. % 157.20% 229.11% 167.70% 207.78% 229.73% 141.40% 100.00%
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 162.36 143.43 128.55 116.86 68.87 43.80 31.43 28.71%
  YoY % 13.20% 11.58% 10.00% 69.68% 57.24% 39.36% -
  Horiz. % 516.58% 456.35% 409.00% 371.81% 219.12% 139.36% 100.00%
EPS 20.20 38.56 20.47 18.42 20.66 8.90 5.27 22.94%
  YoY % -47.61% 88.37% 11.13% -10.84% 132.13% 68.88% -
  Horiz. % 383.30% 731.69% 388.43% 349.53% 392.03% 168.88% 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 1.3100 0.9500 0.6900 0.7000 0.4900 0.4100 14.69%
  YoY % -23.66% 37.89% 37.68% -1.43% 42.86% 19.51% -
  Horiz. % 243.90% 319.51% 231.71% 168.29% 170.73% 119.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,341,974
31/12/11 31/12/10 31/12/09 31/12/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 134.51 118.14 95.12 82.48 48.27 30.14 19.94 34.09%
  YoY % 13.86% 24.20% 15.32% 70.87% 60.15% 51.15% -
  Horiz. % 674.57% 592.48% 477.03% 413.64% 242.08% 151.15% 100.00%
EPS 16.73 31.76 15.15 13.00 14.48 6.13 3.34 28.10%
  YoY % -47.32% 109.64% 16.54% -10.22% 136.22% 83.53% -
  Horiz. % 500.90% 950.90% 453.59% 389.22% 433.53% 183.53% 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 0.8284 1.0790 0.7029 0.4870 0.4906 0.3372 0.2600 19.49%
  YoY % -23.23% 53.51% 44.33% -0.73% 45.49% 29.69% -
  Horiz. % 318.62% 415.00% 270.35% 187.31% 188.69% 129.69% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 29/06/07 30/06/06 30/06/05 -
Price 3.7700 2.5300 1.3800 0.8700 1.9000 1.5000 1.6400 -
P/RPS 2.32 1.76 1.07 0.74 2.76 3.42 5.22 -11.72%
  YoY % 31.82% 64.49% 44.59% -73.19% -19.30% -34.48% -
  Horiz. % 44.44% 33.72% 20.50% 14.18% 52.87% 65.52% 100.00%
P/EPS 18.67 6.56 6.74 4.72 9.20 16.85 31.14 -7.56%
  YoY % 184.60% -2.67% 42.80% -48.70% -45.40% -45.89% -
  Horiz. % 59.96% 21.07% 21.64% 15.16% 29.54% 54.11% 100.00%
EY 5.36 15.24 14.84 21.17 10.87 5.94 3.21 8.20%
  YoY % -64.83% 2.70% -29.90% 94.76% 83.00% 85.05% -
  Horiz. % 166.98% 474.77% 462.31% 659.50% 338.63% 185.05% 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 3.77 1.93 1.45 1.26 2.71 3.06 4.00 -0.91%
  YoY % 95.34% 33.10% 15.08% -53.51% -11.44% -23.50% -
  Horiz. % 94.25% 48.25% 36.25% 31.50% 67.75% 76.50% 100.00%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 30/06/07 30/06/06 30/06/05 CAGR
Date 22/02/12 24/02/11 25/02/10 02/03/09 30/08/07 29/08/06 26/08/05 -
Price 3.6500 2.3500 1.4400 0.9400 1.8900 1.3300 1.5800 -
P/RPS 2.25 1.64 1.12 0.80 2.74 3.04 5.03 -11.63%
  YoY % 37.20% 46.43% 40.00% -70.80% -9.87% -39.56% -
  Horiz. % 44.73% 32.60% 22.27% 15.90% 54.47% 60.44% 100.00%
P/EPS 18.07 6.09 7.03 5.10 9.15 14.94 30.00 -7.50%
  YoY % 196.72% -13.37% 37.84% -44.26% -38.76% -50.20% -
  Horiz. % 60.23% 20.30% 23.43% 17.00% 30.50% 49.80% 100.00%
EY 5.53 16.41 14.22 19.60 10.93 6.69 3.33 8.11%
  YoY % -66.30% 15.40% -27.45% 79.32% 63.38% 100.90% -
  Horiz. % 166.07% 492.79% 427.03% 588.59% 328.23% 200.90% 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 3.65 1.79 1.52 1.36 2.70 2.71 3.85 -0.82%
  YoY % 103.91% 17.76% 11.76% -49.63% -0.37% -29.61% -
  Horiz. % 94.81% 46.49% 39.48% 35.32% 70.13% 70.39% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

275  849  537  455 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.30+0.04 
 DNEX-WD 0.06+0.015 
 BIOHLDG 0.295-0.005 
 XOX 0.08-0.01 
 PHB 0.0250.00 
 XOX-WC 0.020.00 
 LUSTER 0.195+0.01 
 VIZIONE 0.225-0.045 
 QES 0.365-0.015 
 AT 0.175-0.005 

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. Supermax record profit must prevail - Koon Yew Yin Koon Yew Yin's Blog
2. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
3. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
4. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
5. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
6. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
7. Biden Presidency Spells Good Times for Malaysian Gloves Trying to Make Sense Bursa Investments
8. Top Glove: Allegations of management hypocrisy and lack of integrity By LHL save malaysia!
PARTNERS & BROKERS