Highlights

[AIRASIA] YoY TTM Result on 2010-03-31 [#1]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 31-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     4.14%    YoY -     10.68%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 30/09/07 31/03/08 CAGR
Revenue 5,078,477 4,610,256 4,130,753 3,252,328 3,018,411 1,742,799 2,061,687 19.75%
  YoY % 10.16% 11.61% 27.01% 7.75% 73.19% -15.47% -
  Horiz. % 246.33% 223.62% 200.36% 157.75% 146.40% 84.53% 100.00%
PBT 879,173 790,389 1,045,546 754,353 -856,844 333,317 517,254 11.19%
  YoY % 11.23% -24.40% 38.60% 188.04% -357.07% -35.56% -
  Horiz. % 169.97% 152.80% 202.13% 145.84% -165.65% 64.44% 100.00%
Tax -160,026 -230,717 -36,320 -227,124 1,333,209 260,633 254,773 -
  YoY % 30.64% -535.23% 84.01% -117.04% 411.53% 2.30% -
  Horiz. % -62.81% -90.56% -14.26% -89.15% 523.29% 102.30% 100.00%
NP 719,147 559,672 1,009,226 527,229 476,365 593,950 772,027 -1.41%
  YoY % 28.49% -44.54% 91.42% 10.68% -19.80% -23.07% -
  Horiz. % 93.15% 72.49% 130.72% 68.29% 61.70% 76.93% 100.00%
NP to SH 719,147 559,672 1,009,226 527,229 476,365 593,950 772,027 -1.41%
  YoY % 28.49% -44.54% 91.42% 10.68% -19.80% -23.07% -
  Horiz. % 93.15% 72.49% 130.72% 68.29% 61.70% 76.93% 100.00%
Tax Rate 18.20 % 29.19 % 3.47 % 30.11 % - % -78.19 % -49.25 % -
  YoY % -37.65% 741.21% -88.48% 0.00% 0.00% -58.76% -
  Horiz. % -36.95% -59.27% -7.05% -61.14% 0.00% 158.76% 100.00%
Total Cost 4,359,330 4,050,584 3,121,527 2,725,099 2,542,046 1,148,849 1,289,660 27.56%
  YoY % 7.62% 29.76% 14.55% 7.20% 121.27% -10.92% -
  Horiz. % 338.02% 314.08% 242.04% 211.30% 197.11% 89.08% 100.00%
Net Worth 4,495,068 4,338,712 3,826,784 2,487,374 1,795,278 182,314,368 2,253,134 14.80%
  YoY % 3.60% 13.38% 53.85% 38.55% -99.02% 7,991.59% -
  Horiz. % 199.50% 192.56% 169.84% 110.40% 79.68% 8,091.59% 100.00%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 30/09/07 31/03/08 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 % 69.66 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 30/09/07 31/03/08 CAGR
Net Worth 4,495,068 4,338,712 3,826,784 2,487,374 1,795,278 182,314,368 2,253,134 14.80%
  YoY % 3.60% 13.38% 53.85% 38.55% -99.02% 7,991.59% -
  Horiz. % 199.50% 192.56% 169.84% 110.40% 79.68% 8,091.59% 100.00%
NOSH 2,757,710 2,781,225 2,773,032 2,462,747 2,362,209 2,337,363 2,371,720 3.06%
  YoY % -0.85% 0.30% 12.60% 4.26% 1.06% -1.45% -
  Horiz. % 116.27% 117.27% 116.92% 103.84% 99.60% 98.55% 100.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 30/09/07 31/03/08 CAGR
NP Margin 14.16 % 12.14 % 24.43 % 16.21 % 15.78 % 34.08 % 37.45 % -17.67%
  YoY % 16.64% -50.31% 50.71% 2.72% -53.70% -9.00% -
  Horiz. % 37.81% 32.42% 65.23% 43.28% 42.14% 91.00% 100.00%
ROE 16.00 % 12.90 % 26.37 % 21.20 % 26.53 % 0.33 % 34.26 % -14.12%
  YoY % 24.03% -51.08% 24.39% -20.09% 7,939.39% -99.04% -
  Horiz. % 46.70% 37.65% 76.97% 61.88% 77.44% 0.96% 100.00%
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 30/09/07 31/03/08 CAGR
RPS 184.16 165.76 148.96 132.06 127.78 74.56 86.93 16.19%
  YoY % 11.10% 11.28% 12.80% 3.35% 71.38% -14.23% -
  Horiz. % 211.85% 190.68% 171.36% 151.92% 146.99% 85.77% 100.00%
EPS 26.08 20.12 36.39 21.41 20.17 25.41 32.55 -4.33%
  YoY % 29.62% -44.71% 69.97% 6.15% -20.62% -21.94% -
  Horiz. % 80.12% 61.81% 111.80% 65.78% 61.97% 78.06% 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 1.6300 1.5600 1.3800 1.0100 0.7600 78.0000 0.9500 11.40%
  YoY % 4.49% 13.04% 36.63% 32.89% -99.03% 8,110.53% -
  Horiz. % 171.58% 164.21% 145.26% 106.32% 80.00% 8,210.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,341,974
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 30/09/07 31/03/08 CAGR
RPS 151.96 137.95 123.60 97.32 90.32 52.15 61.69 19.75%
  YoY % 10.16% 11.61% 27.00% 7.75% 73.19% -15.46% -
  Horiz. % 246.33% 223.62% 200.36% 157.76% 146.41% 84.54% 100.00%
EPS 21.52 16.75 30.20 15.78 14.25 17.77 23.10 -1.41%
  YoY % 28.48% -44.54% 91.38% 10.74% -19.81% -23.07% -
  Horiz. % 93.16% 72.51% 130.74% 68.31% 61.69% 76.93% 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 1.3450 1.2982 1.1451 0.7443 0.5372 54.5529 0.6742 14.80%
  YoY % 3.60% 13.37% 53.85% 38.55% -99.02% 7,991.50% -
  Horiz. % 199.50% 192.55% 169.85% 110.40% 79.68% 8,091.50% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 30/09/07 31/03/08 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 28/09/07 31/03/08 -
Price 2.8300 3.4500 2.6900 1.3900 0.9400 1.8300 1.3700 -
P/RPS 1.54 2.08 1.81 1.05 0.74 2.45 1.58 -0.51%
  YoY % -25.96% 14.92% 72.38% 41.89% -69.80% 55.06% -
  Horiz. % 97.47% 131.65% 114.56% 66.46% 46.84% 155.06% 100.00%
P/EPS 10.85 17.14 7.39 6.49 4.66 7.20 4.21 20.83%
  YoY % -36.70% 131.94% 13.87% 39.27% -35.28% 71.02% -
  Horiz. % 257.72% 407.13% 175.53% 154.16% 110.69% 171.02% 100.00%
EY 9.21 5.83 13.53 15.40 21.45 13.89 23.76 -17.26%
  YoY % 57.98% -56.91% -12.14% -28.21% 54.43% -41.54% -
  Horiz. % 38.76% 24.54% 56.94% 64.81% 90.28% 58.46% 100.00%
DY 6.36 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 1.74 2.21 1.95 1.38 1.24 0.02 1.44 3.86%
  YoY % -21.27% 13.33% 41.30% 11.29% 6,100.00% -98.61% -
  Horiz. % 120.83% 153.47% 135.42% 95.83% 86.11% 1.39% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 30/09/07 31/03/08 CAGR
Date 22/05/13 23/05/12 24/05/11 31/05/10 28/05/09 23/11/07 29/05/08 -
Price 3.2400 3.3900 3.0600 1.2200 1.2500 1.7700 1.0100 -
P/RPS 1.76 2.05 2.05 0.92 0.98 2.37 1.16 8.69%
  YoY % -14.15% 0.00% 122.83% -6.12% -58.65% 104.31% -
  Horiz. % 151.72% 176.72% 176.72% 79.31% 84.48% 204.31% 100.00%
P/EPS 12.42 16.85 8.41 5.70 6.20 6.97 3.10 31.97%
  YoY % -26.29% 100.36% 47.54% -8.06% -11.05% 124.84% -
  Horiz. % 400.65% 543.55% 271.29% 183.87% 200.00% 224.84% 100.00%
EY 8.05 5.94 11.89 17.55 16.13 14.36 32.23 -24.22%
  YoY % 35.52% -50.04% -32.25% 8.80% 12.33% -55.45% -
  Horiz. % 24.98% 18.43% 36.89% 54.45% 50.05% 44.55% 100.00%
DY 5.56 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 1.99 2.17 2.22 1.21 1.64 0.02 1.06 13.42%
  YoY % -8.29% -2.25% 83.47% -26.22% 8,100.00% -98.11% -
  Horiz. % 187.74% 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.
 


 

166  323  464  1250 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.07-0.005 
 ARMADA 0.19-0.005 
 LAMBO-WB 0.010.00 
 BARAKAH 0.07-0.015 
 LAMBO 0.070.00 
 NIHSIN-WB 0.065-0.015 
 KNM 0.185-0.005 
 IOIPG 1.190.00 
 LHI 1.04-0.03 
 MYEG-C68 0.10-0.01 
Partners & Brokers