Highlights

[AIRASIA] YoY TTM Result on 2009-03-31 [#1]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 28-May-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Mar-2009  [#1]
Profit Trend QoQ -     9.64%    YoY -     - %
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 30/09/07 31/03/08 30/09/06 CAGR
Revenue 4,610,256 4,130,753 3,252,328 3,018,411 1,742,799 2,061,687 1,153,160 28.63%
  YoY % 11.61% 27.01% 7.75% 73.19% -15.47% 78.79% -
  Horiz. % 399.79% 358.21% 282.04% 261.75% 151.13% 178.79% 100.00%
PBT 790,389 1,045,546 754,353 -856,844 333,317 517,254 85,806 49.69%
  YoY % -24.40% 38.60% 188.04% -357.07% -35.56% 502.82% -
  Horiz. % 921.13% 1,218.50% 879.14% -998.58% 388.45% 602.82% 100.00%
Tax -230,717 -36,320 -227,124 1,333,209 260,633 254,773 180,352 -
  YoY % -535.23% 84.01% -117.04% 411.53% 2.30% 41.26% -
  Horiz. % -127.93% -20.14% -125.93% 739.23% 144.51% 141.26% 100.00%
NP 559,672 1,009,226 527,229 476,365 593,950 772,027 266,158 14.46%
  YoY % -44.54% 91.42% 10.68% -19.80% -23.07% 190.06% -
  Horiz. % 210.28% 379.18% 198.09% 178.98% 223.16% 290.06% 100.00%
NP to SH 559,672 1,009,226 527,229 476,365 593,950 772,027 266,116 14.46%
  YoY % -44.54% 91.42% 10.68% -19.80% -23.07% 190.11% -
  Horiz. % 210.31% 379.24% 198.12% 179.01% 223.19% 290.11% 100.00%
Tax Rate 29.19 % 3.47 % 30.11 % - % -78.19 % -49.25 % -210.19 % -
  YoY % 741.21% -88.48% 0.00% 0.00% -58.76% 76.57% -
  Horiz. % -13.89% -1.65% -14.33% 0.00% 37.20% 23.43% 100.00%
Total Cost 4,050,584 3,121,527 2,725,099 2,542,046 1,148,849 1,289,660 887,002 31.78%
  YoY % 29.76% 14.55% 7.20% 121.27% -10.92% 45.40% -
  Horiz. % 456.66% 351.92% 307.23% 286.59% 129.52% 145.40% 100.00%
Net Worth 4,338,712 3,826,784 2,487,374 1,795,278 182,314,368 2,253,134 0 -
  YoY % 13.38% 53.85% 38.55% -99.02% 7,991.59% 0.00% -
  Horiz. % 192.56% 169.84% 110.40% 79.68% 8,091.59% 100.00% -
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 30/09/07 31/03/08 30/09/06 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
31/03/12 31/03/11 31/03/10 31/03/09 30/09/07 31/03/08 30/09/06 CAGR
Net Worth 4,338,712 3,826,784 2,487,374 1,795,278 182,314,368 2,253,134 0 -
  YoY % 13.38% 53.85% 38.55% -99.02% 7,991.59% 0.00% -
  Horiz. % 192.56% 169.84% 110.40% 79.68% 8,091.59% 100.00% -
NOSH 2,781,225 2,773,032 2,462,747 2,362,209 2,337,363 2,371,720 2,824,999 -0.28%
  YoY % 0.30% 12.60% 4.26% 1.06% -1.45% -16.05% -
  Horiz. % 98.45% 98.16% 87.18% 83.62% 82.74% 83.95% 100.00%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 30/09/07 31/03/08 30/09/06 CAGR
NP Margin 12.14 % 24.43 % 16.21 % 15.78 % 34.08 % 37.45 % 23.08 % -11.02%
  YoY % -50.31% 50.71% 2.72% -53.70% -9.00% 62.26% -
  Horiz. % 52.60% 105.85% 70.23% 68.37% 147.66% 162.26% 100.00%
ROE 12.90 % 26.37 % 21.20 % 26.53 % 0.33 % 34.26 % - % -
  YoY % -51.08% 24.39% -20.09% 7,939.39% -99.04% 0.00% -
  Horiz. % 37.65% 76.97% 61.88% 77.44% 0.96% 100.00% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 30/09/07 31/03/08 30/09/06 CAGR
RPS 165.76 148.96 132.06 127.78 74.56 86.93 40.82 29.00%
  YoY % 11.28% 12.80% 3.35% 71.38% -14.23% 112.96% -
  Horiz. % 406.08% 364.92% 323.52% 313.03% 182.66% 212.96% 100.00%
EPS 20.12 36.39 21.41 20.17 25.41 32.55 9.42 14.78%
  YoY % -44.71% 69.97% 6.15% -20.62% -21.94% 245.54% -
  Horiz. % 213.59% 386.31% 227.28% 214.12% 269.75% 345.54% 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 1.5600 1.3800 1.0100 0.7600 78.0000 0.9500 0.0000 -
  YoY % 13.04% 36.63% 32.89% -99.03% 8,110.53% 0.00% -
  Horiz. % 164.21% 145.26% 106.32% 80.00% 8,210.53% 100.00% -
Adjusted Per Share Value based on latest NOSH - 3,341,974
31/03/12 31/03/11 31/03/10 31/03/09 30/09/07 31/03/08 30/09/06 CAGR
RPS 137.95 123.60 97.32 90.32 52.15 61.69 34.51 28.63%
  YoY % 11.61% 27.00% 7.75% 73.19% -15.46% 78.76% -
  Horiz. % 399.74% 358.16% 282.01% 261.72% 151.12% 178.76% 100.00%
EPS 16.75 30.20 15.78 14.25 17.77 23.10 7.96 14.47%
  YoY % -44.54% 91.38% 10.74% -19.81% -23.07% 190.20% -
  Horiz. % 210.43% 379.40% 198.24% 179.02% 223.24% 290.20% 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 1.2982 1.1451 0.7443 0.5372 54.5529 0.6742 0.0000 -
  YoY % 13.37% 53.85% 38.55% -99.02% 7,991.50% 0.00% -
  Horiz. % 192.55% 169.85% 110.40% 79.68% 8,091.50% 100.00% -
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 30/09/07 31/03/08 30/09/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 28/09/07 31/03/08 29/09/06 -
Price 3.4500 2.6900 1.3900 0.9400 1.8300 1.3700 1.5300 -
P/RPS 2.08 1.81 1.05 0.74 2.45 1.58 3.75 -10.15%
  YoY % 14.92% 72.38% 41.89% -69.80% 55.06% -57.87% -
  Horiz. % 55.47% 48.27% 28.00% 19.73% 65.33% 42.13% 100.00%
P/EPS 17.14 7.39 6.49 4.66 7.20 4.21 16.24 0.98%
  YoY % 131.94% 13.87% 39.27% -35.28% 71.02% -74.08% -
  Horiz. % 105.54% 45.50% 39.96% 28.69% 44.33% 25.92% 100.00%
EY 5.83 13.53 15.40 21.45 13.89 23.76 6.16 -1.00%
  YoY % -56.91% -12.14% -28.21% 54.43% -41.54% 285.71% -
  Horiz. % 94.64% 219.64% 250.00% 348.21% 225.49% 385.71% 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 2.21 1.95 1.38 1.24 0.02 1.44 0.00 -
  YoY % 13.33% 41.30% 11.29% 6,100.00% -98.61% 0.00% -
  Horiz. % 153.47% 135.42% 95.83% 86.11% 1.39% 100.00% -
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 30/09/07 31/03/08 30/09/06 CAGR
Date 23/05/12 24/05/11 31/05/10 28/05/09 23/11/07 29/05/08 30/11/06 -
Price 3.3900 3.0600 1.2200 1.2500 1.7700 1.0100 1.5300 -
P/RPS 2.05 2.05 0.92 0.98 2.37 1.16 3.75 -10.39%
  YoY % 0.00% 122.83% -6.12% -58.65% 104.31% -69.07% -
  Horiz. % 54.67% 54.67% 24.53% 26.13% 63.20% 30.93% 100.00%
P/EPS 16.85 8.41 5.70 6.20 6.97 3.10 16.24 0.67%
  YoY % 100.36% 47.54% -8.06% -11.05% 124.84% -80.91% -
  Horiz. % 103.76% 51.79% 35.10% 38.18% 42.92% 19.09% 100.00%
EY 5.94 11.89 17.55 16.13 14.36 32.23 6.16 -0.66%
  YoY % -50.04% -32.25% 8.80% 12.33% -55.45% 423.21% -
  Horiz. % 96.43% 193.02% 284.90% 261.85% 233.12% 523.21% 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 2.17 2.22 1.21 1.64 0.02 1.06 0.00 -
  YoY % -2.25% 83.47% -26.22% 8,100.00% -98.11% 0.00% -
  Horiz. % 204.72% 209.43% 114.15% 154.72% 1.89% 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.
 


 

309  179  515  1188 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.065+0.01 
 LAMBO 0.06+0.005 
 IMPIANA 0.035-0.005 
 HSI-C5H 0.275+0.005 
 HSI-C5J 0.24-0.005 
 SAPNRG 0.295-0.005 
 DAYANG 0.915+0.025 
 ARMADA 0.185+0.005 
 VC 0.275+0.005 
 EKOVEST 0.77-0.005 
Partners & Brokers