Highlights

[AIRASIA] YoY TTM Result on 2010-12-31 [#4]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 24-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     35.35%    YoY -     109.65%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/06/07 CAGR
Revenue 5,103,972 4,946,091 4,495,141 3,948,075 3,178,854 2,756,436 1,613,307 19.35%
  YoY % 3.19% 10.03% 13.86% 24.20% 15.32% 70.86% -
  Horiz. % 316.37% 306.58% 278.63% 244.72% 197.04% 170.86% 100.00%
PBT 366,230 959,739 780,857 1,098,854 622,289 -870,788 263,966 5.16%
  YoY % -61.84% 22.91% -28.94% 76.58% 171.46% -429.89% -
  Horiz. % 138.74% 363.58% 295.82% 416.29% 235.75% -329.89% 100.00%
Tax 894 -172,948 -221,694 -37,446 -116,020 1,305,280 220,009 -57.08%
  YoY % 100.52% 21.99% -492.04% 67.72% -108.89% 493.28% -
  Horiz. % 0.41% -78.61% -100.77% -17.02% -52.73% 593.28% 100.00%
NP 367,124 786,791 559,163 1,061,408 506,269 434,492 483,975 -4.16%
  YoY % -53.34% 40.71% -47.32% 109.65% 16.52% -10.22% -
  Horiz. % 75.86% 162.57% 115.54% 219.31% 104.61% 89.78% 100.00%
NP to SH 367,124 786,791 559,163 1,061,408 506,269 434,492 483,975 -4.16%
  YoY % -53.34% 40.71% -47.32% 109.65% 16.52% -10.22% -
  Horiz. % 75.86% 162.57% 115.54% 219.31% 104.61% 89.78% 100.00%
Tax Rate -0.24 % 18.02 % 28.39 % 3.41 % 18.64 % - % -83.35 % -59.29%
  YoY % -101.33% -36.53% 732.55% -81.71% 0.00% 0.00% -
  Horiz. % 0.29% -21.62% -34.06% -4.09% -22.36% 0.00% 100.00%
Total Cost 4,736,848 4,159,300 3,935,978 2,886,667 2,672,585 2,321,944 1,129,332 24.64%
  YoY % 13.89% 5.67% 36.35% 8.01% 15.10% 105.60% -
  Horiz. % 419.44% 368.30% 348.52% 255.61% 236.65% 205.60% 100.00%
Net Worth 2,788,147 2,782,928 2,768,612 3,605,928 2,349,166 1,627,525 1,639,683 8.50%
  YoY % 0.19% 0.52% -23.22% 53.50% 44.34% -0.74% -
  Horiz. % 170.04% 169.72% 168.85% 219.92% 143.27% 99.26% 100.00%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/06/07 CAGR
Div 0 500,927 0 0 0 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 63.67 % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/06/07 CAGR
Net Worth 2,788,147 2,782,928 2,768,612 3,605,928 2,349,166 1,627,525 1,639,683 8.50%
  YoY % 0.19% 0.52% -23.22% 53.50% 44.34% -0.74% -
  Horiz. % 170.04% 169.72% 168.85% 219.92% 143.27% 99.26% 100.00%
NOSH 2,788,147 2,782,928 2,768,612 2,752,617 2,472,806 2,358,733 2,342,405 2.71%
  YoY % 0.19% 0.52% 0.58% 11.32% 4.84% 0.70% -
  Horiz. % 119.03% 118.81% 118.20% 117.51% 105.57% 100.70% 100.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/06/07 CAGR
NP Margin 7.19 % 15.91 % 12.44 % 26.88 % 15.93 % 15.76 % 30.00 % -19.70%
  YoY % -54.81% 27.89% -53.72% 68.74% 1.08% -47.47% -
  Horiz. % 23.97% 53.03% 41.47% 89.60% 53.10% 52.53% 100.00%
ROE 13.17 % 28.27 % 20.20 % 29.44 % 21.55 % 26.70 % 29.52 % -11.66%
  YoY % -53.41% 39.95% -31.39% 36.61% -19.29% -9.55% -
  Horiz. % 44.61% 95.77% 68.43% 99.73% 73.00% 90.45% 100.00%
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/06/07 CAGR
RPS 183.06 177.73 162.36 143.43 128.55 116.86 68.87 16.20%
  YoY % 3.00% 9.47% 13.20% 11.58% 10.00% 69.68% -
  Horiz. % 265.81% 258.07% 235.75% 208.26% 186.66% 169.68% 100.00%
EPS 13.17 28.27 20.20 38.56 20.47 18.42 20.66 -6.68%
  YoY % -53.41% 39.95% -47.61% 88.37% 11.13% -10.84% -
  Horiz. % 63.75% 136.83% 97.77% 186.64% 99.08% 89.16% 100.00%
DPS 0.00 18.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 1.0000 1.0000 1.0000 1.3100 0.9500 0.6900 0.7000 5.63%
  YoY % 0.00% 0.00% -23.66% 37.89% 37.68% -1.43% -
  Horiz. % 142.86% 142.86% 142.86% 187.14% 135.71% 98.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,341,974
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/06/07 CAGR
RPS 152.72 148.00 134.51 118.14 95.12 82.48 48.27 19.36%
  YoY % 3.19% 10.03% 13.86% 24.20% 15.32% 70.87% -
  Horiz. % 316.39% 306.61% 278.66% 244.75% 197.06% 170.87% 100.00%
EPS 10.99 23.54 16.73 31.76 15.15 13.00 14.48 -4.15%
  YoY % -53.31% 40.71% -47.32% 109.64% 16.54% -10.22% -
  Horiz. % 75.90% 162.57% 115.54% 219.34% 104.63% 89.78% 100.00%
DPS 0.00 14.99 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 0.8343 0.8327 0.8284 1.0790 0.7029 0.4870 0.4906 8.50%
  YoY % 0.19% 0.52% -23.23% 53.51% 44.33% -0.73% -
  Horiz. % 170.06% 169.73% 168.85% 219.93% 143.27% 99.27% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/06/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 29/06/07 -
Price 2.2000 2.7400 3.7700 2.5300 1.3800 0.8700 1.9000 -
P/RPS 1.20 1.54 2.32 1.76 1.07 0.74 2.76 -12.01%
  YoY % -22.08% -33.62% 31.82% 64.49% 44.59% -73.19% -
  Horiz. % 43.48% 55.80% 84.06% 63.77% 38.77% 26.81% 100.00%
P/EPS 16.71 9.69 18.67 6.56 6.74 4.72 9.20 9.60%
  YoY % 72.45% -48.10% 184.60% -2.67% 42.80% -48.70% -
  Horiz. % 181.63% 105.33% 202.93% 71.30% 73.26% 51.30% 100.00%
EY 5.99 10.32 5.36 15.24 14.84 21.17 10.87 -8.75%
  YoY % -41.96% 92.54% -64.83% 2.70% -29.90% 94.76% -
  Horiz. % 55.11% 94.94% 49.31% 140.20% 136.52% 194.76% 100.00%
DY 0.00 6.57 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 2.20 2.74 3.77 1.93 1.45 1.26 2.71 -3.15%
  YoY % -19.71% -27.32% 95.34% 33.10% 15.08% -53.51% -
  Horiz. % 81.18% 101.11% 139.11% 71.22% 53.51% 46.49% 100.00%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/06/07 CAGR
Date 26/02/14 26/02/13 22/02/12 24/02/11 25/02/10 02/03/09 30/08/07 -
Price 2.3800 2.6400 3.6500 2.3500 1.4400 0.9400 1.8900 -
P/RPS 1.30 1.49 2.25 1.64 1.12 0.80 2.74 -10.82%
  YoY % -12.75% -33.78% 37.20% 46.43% 40.00% -70.80% -
  Horiz. % 47.45% 54.38% 82.12% 59.85% 40.88% 29.20% 100.00%
P/EPS 18.08 9.34 18.07 6.09 7.03 5.10 9.15 11.03%
  YoY % 93.58% -48.31% 196.72% -13.37% 37.84% -44.26% -
  Horiz. % 197.60% 102.08% 197.49% 66.56% 76.83% 55.74% 100.00%
EY 5.53 10.71 5.53 16.41 14.22 19.60 10.93 -9.94%
  YoY % -48.37% 93.67% -66.30% 15.40% -27.45% 79.32% -
  Horiz. % 50.59% 97.99% 50.59% 150.14% 130.10% 179.32% 100.00%
DY 0.00 6.82 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 2.38 2.64 3.65 1.79 1.52 1.36 2.70 -1.92%
  YoY % -9.85% -27.67% 103.91% 17.76% 11.76% -49.63% -
  Horiz. % 88.15% 97.78% 135.19% 66.30% 56.30% 50.37% 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.
 


 

2001 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.860.00 
 KOTRA 2.060.00 
 UCREST 0.160.00 
 PINEAPP 0.3850.00 
 PUC 0.0550.00 
 WILLOW 0.4350.00 
 IRIS 0.140.00 
 TOPGLOV-C60 0.0650.00 
 BTECH 0.220.00 
 3A 0.800.00 
Partners & Brokers