Highlights

[AIRASIA] YoY TTM Result on 2009-12-31 [#4]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 25-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     87.04%    YoY -     16.52%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/06/07 30/06/06 CAGR
Revenue 4,946,091 4,495,141 3,948,075 3,178,854 2,756,436 1,613,307 1,007,344 27.69%
  YoY % 10.03% 13.86% 24.20% 15.32% 70.86% 60.15% -
  Horiz. % 491.00% 446.24% 391.93% 315.57% 273.63% 160.15% 100.00%
PBT 959,739 780,857 1,098,854 622,289 -870,788 263,966 89,400 44.00%
  YoY % 22.91% -28.94% 76.58% 171.46% -429.89% 195.26% -
  Horiz. % 1,073.53% 873.44% 1,229.14% 696.07% -974.04% 295.26% 100.00%
Tax -172,948 -221,694 -37,446 -116,020 1,305,280 220,009 115,528 -
  YoY % 21.99% -492.04% 67.72% -108.89% 493.28% 90.44% -
  Horiz. % -149.70% -191.90% -32.41% -100.43% 1,129.84% 190.44% 100.00%
NP 786,791 559,163 1,061,408 506,269 434,492 483,975 204,928 22.96%
  YoY % 40.71% -47.32% 109.65% 16.52% -10.22% 136.17% -
  Horiz. % 383.94% 272.86% 517.94% 247.05% 212.02% 236.17% 100.00%
NP to SH 786,791 559,163 1,061,408 506,269 434,492 483,975 204,769 22.97%
  YoY % 40.71% -47.32% 109.65% 16.52% -10.22% 136.35% -
  Horiz. % 384.23% 273.07% 518.34% 247.24% 212.19% 236.35% 100.00%
Tax Rate 18.02 % 28.39 % 3.41 % 18.64 % - % -83.35 % -129.23 % -
  YoY % -36.53% 732.55% -81.71% 0.00% 0.00% 35.50% -
  Horiz. % -13.94% -21.97% -2.64% -14.42% 0.00% 64.50% 100.00%
Total Cost 4,159,300 3,935,978 2,886,667 2,672,585 2,321,944 1,129,332 802,416 28.76%
  YoY % 5.67% 36.35% 8.01% 15.10% 105.60% 40.74% -
  Horiz. % 518.35% 490.52% 359.75% 333.07% 289.37% 140.74% 100.00%
Net Worth 2,782,928 2,768,612 3,605,928 2,349,166 1,627,525 1,639,683 1,126,913 14.90%
  YoY % 0.52% -23.22% 53.50% 44.34% -0.74% 45.50% -
  Horiz. % 246.95% 245.68% 319.98% 208.46% 144.42% 145.50% 100.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/06/07 30/06/06 CAGR
Div 500,927 0 0 0 0 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 63.67 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/06/07 30/06/06 CAGR
Net Worth 2,782,928 2,768,612 3,605,928 2,349,166 1,627,525 1,639,683 1,126,913 14.90%
  YoY % 0.52% -23.22% 53.50% 44.34% -0.74% 45.50% -
  Horiz. % 246.95% 245.68% 319.98% 208.46% 144.42% 145.50% 100.00%
NOSH 2,782,928 2,768,612 2,752,617 2,472,806 2,358,733 2,342,405 2,299,823 2.97%
  YoY % 0.52% 0.58% 11.32% 4.84% 0.70% 1.85% -
  Horiz. % 121.01% 120.38% 119.69% 107.52% 102.56% 101.85% 100.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/06/07 30/06/06 CAGR
NP Margin 15.91 % 12.44 % 26.88 % 15.93 % 15.76 % 30.00 % 20.34 % -3.70%
  YoY % 27.89% -53.72% 68.74% 1.08% -47.47% 47.49% -
  Horiz. % 78.22% 61.16% 132.15% 78.32% 77.48% 147.49% 100.00%
ROE 28.27 % 20.20 % 29.44 % 21.55 % 26.70 % 29.52 % 18.17 % 7.03%
  YoY % 39.95% -31.39% 36.61% -19.29% -9.55% 62.47% -
  Horiz. % 155.59% 111.17% 162.03% 118.60% 146.95% 162.47% 100.00%
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/06/07 30/06/06 CAGR
RPS 177.73 162.36 143.43 128.55 116.86 68.87 43.80 24.01%
  YoY % 9.47% 13.20% 11.58% 10.00% 69.68% 57.24% -
  Horiz. % 405.78% 370.68% 327.47% 293.49% 266.80% 157.24% 100.00%
EPS 28.27 20.20 38.56 20.47 18.42 20.66 8.90 19.43%
  YoY % 39.95% -47.61% 88.37% 11.13% -10.84% 132.13% -
  Horiz. % 317.64% 226.97% 433.26% 230.00% 206.97% 232.13% 100.00%
DPS 18.00 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. % 100.00% - - - - - -
NAPS 1.0000 1.0000 1.3100 0.9500 0.6900 0.7000 0.4900 11.58%
  YoY % 0.00% -23.66% 37.89% 37.68% -1.43% 42.86% -
  Horiz. % 204.08% 204.08% 267.35% 193.88% 140.82% 142.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,341,974
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/06/07 30/06/06 CAGR
RPS 148.00 134.51 118.14 95.12 82.48 48.27 30.14 27.69%
  YoY % 10.03% 13.86% 24.20% 15.32% 70.87% 60.15% -
  Horiz. % 491.04% 446.28% 391.97% 315.59% 273.66% 160.15% 100.00%
EPS 23.54 16.73 31.76 15.15 13.00 14.48 6.13 22.96%
  YoY % 40.71% -47.32% 109.64% 16.54% -10.22% 136.22% -
  Horiz. % 384.01% 272.92% 518.11% 247.15% 212.07% 236.22% 100.00%
DPS 14.99 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. % 100.00% - - - - - -
NAPS 0.8327 0.8284 1.0790 0.7029 0.4870 0.4906 0.3372 14.90%
  YoY % 0.52% -23.23% 53.51% 44.33% -0.73% 45.49% -
  Horiz. % 246.95% 245.67% 319.99% 208.45% 144.42% 145.49% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/06/07 30/06/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 29/06/07 30/06/06 -
Price 2.7400 3.7700 2.5300 1.3800 0.8700 1.9000 1.5000 -
P/RPS 1.54 2.32 1.76 1.07 0.74 2.76 3.42 -11.54%
  YoY % -33.62% 31.82% 64.49% 44.59% -73.19% -19.30% -
  Horiz. % 45.03% 67.84% 51.46% 31.29% 21.64% 80.70% 100.00%
P/EPS 9.69 18.67 6.56 6.74 4.72 9.20 16.85 -8.15%
  YoY % -48.10% 184.60% -2.67% 42.80% -48.70% -45.40% -
  Horiz. % 57.51% 110.80% 38.93% 40.00% 28.01% 54.60% 100.00%
EY 10.32 5.36 15.24 14.84 21.17 10.87 5.94 8.86%
  YoY % 92.54% -64.83% 2.70% -29.90% 94.76% 83.00% -
  Horiz. % 173.74% 90.24% 256.57% 249.83% 356.40% 183.00% 100.00%
DY 6.57 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. % 100.00% - - - - - -
P/NAPS 2.74 3.77 1.93 1.45 1.26 2.71 3.06 -1.68%
  YoY % -27.32% 95.34% 33.10% 15.08% -53.51% -11.44% -
  Horiz. % 89.54% 123.20% 63.07% 47.39% 41.18% 88.56% 100.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/06/07 30/06/06 CAGR
Date 26/02/13 22/02/12 24/02/11 25/02/10 02/03/09 30/08/07 29/08/06 -
Price 2.6400 3.6500 2.3500 1.4400 0.9400 1.8900 1.3300 -
P/RPS 1.49 2.25 1.64 1.12 0.80 2.74 3.04 -10.38%
  YoY % -33.78% 37.20% 46.43% 40.00% -70.80% -9.87% -
  Horiz. % 49.01% 74.01% 53.95% 36.84% 26.32% 90.13% 100.00%
P/EPS 9.34 18.07 6.09 7.03 5.10 9.15 14.94 -6.96%
  YoY % -48.31% 196.72% -13.37% 37.84% -44.26% -38.76% -
  Horiz. % 62.52% 120.95% 40.76% 47.05% 34.14% 61.24% 100.00%
EY 10.71 5.53 16.41 14.22 19.60 10.93 6.69 7.50%
  YoY % 93.67% -66.30% 15.40% -27.45% 79.32% 63.38% -
  Horiz. % 160.09% 82.66% 245.29% 212.56% 292.97% 163.38% 100.00%
DY 6.82 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. % 100.00% - - - - - -
P/NAPS 2.64 3.65 1.79 1.52 1.36 2.70 2.71 -0.40%
  YoY % -27.67% 103.91% 17.76% 11.76% -49.63% -0.37% -
  Horiz. % 97.42% 134.69% 66.05% 56.09% 50.18% 99.63% 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
 
 

296  697  491  962 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LUSTER 0.195-0.03 
 AT 0.085-0.005 
 MAHSING 1.11-0.07 
 DGSB 0.225+0.03 
 PHB 0.0250.00 
 IMPIANA 0.10+0.02 
 VC 0.05-0.01 
 LUSTER-WA 0.11-0.015 
 SUPERMX-C1I 0.155-0.005 
 DNEX 0.205-0.03 

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. Greatec: do not buy it - Koon Yew Yin Koon Yew Yin's Blog
2. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
3. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
4. SUPERMAX - BEYOND GLOVES !!! freetospeak
5. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
6. LET'S GET ROLLING THIS GLOVES TO NEXT LEVEL!!! Follow Kim's Stockwatch!
7. SUPERMAX OBM - The George Soros bet AGAIN? (REVISIT) freetospeak
8. Music still loud at the GLOVES party gloveharicut
PARTNERS & BROKERS