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.
 


 

221  327  489  1237 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.305+0.02 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 MTOUCHE 0.1750.00 
 VC 0.08-0.005 
 HSI-C7K 0.29-0.105 
 ICON 0.70+0.285 
 SUPERMX 1.51-0.03 
 DGB 0.14+0.005 
 VC-PA 0.03-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
3. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
4. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
5. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
6. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
7. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
8. 抽烟心痛?还是买到做烟的公司心痛? VITA Analysis
Partners & Brokers