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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

654  231  427  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.015+0.005 
 SAPNRG 0.11+0.005 
 HIBISCS 0.535+0.025 
 ARMADA 0.185+0.01 
 MINETEC 0.20+0.005 
 VELESTO 0.17+0.005 
 NETX 0.015+0.005 
 GAMUDA-WE 0.12+0.045 
 DBE 0.03+0.005 
 JAKS 1.01+0.125 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers