Highlights

[AIRASIA] YoY TTM Result on 2012-03-31 [#1]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 23-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     0.09%    YoY -     -44.54%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 5,402,932 5,105,624 5,078,477 4,610,256 4,130,753 3,252,328 3,018,411 10.19%
  YoY % 5.82% 0.53% 10.16% 11.61% 27.01% 7.75% -
  Horiz. % 179.00% 169.15% 168.25% 152.74% 136.85% 107.75% 100.00%
PBT 83,093 368,222 879,173 790,389 1,045,546 754,353 -856,844 -
  YoY % -77.43% -58.12% 11.23% -24.40% 38.60% 188.04% -
  Horiz. % -9.70% -42.97% -102.61% -92.24% -122.02% -88.04% 100.00%
Tax 10,281 33,828 -160,026 -230,717 -36,320 -227,124 1,333,209 -55.54%
  YoY % -69.61% 121.14% 30.64% -535.23% 84.01% -117.04% -
  Horiz. % 0.77% 2.54% -12.00% -17.31% -2.72% -17.04% 100.00%
NP 93,374 402,050 719,147 559,672 1,009,226 527,229 476,365 -23.77%
  YoY % -76.78% -44.09% 28.49% -44.54% 91.42% 10.68% -
  Horiz. % 19.60% 84.40% 150.97% 117.49% 211.86% 110.68% 100.00%
NP to SH 93,374 402,050 719,147 559,672 1,009,226 527,229 476,365 -23.77%
  YoY % -76.78% -44.09% 28.49% -44.54% 91.42% 10.68% -
  Horiz. % 19.60% 84.40% 150.97% 117.49% 211.86% 110.68% 100.00%
Tax Rate -12.37 % -9.19 % 18.20 % 29.19 % 3.47 % 30.11 % - % -
  YoY % -34.60% -150.49% -37.65% 741.21% -88.48% 0.00% -
  Horiz. % -41.08% -30.52% 60.45% 96.94% 11.52% 100.00% -
Total Cost 5,309,558 4,703,574 4,359,330 4,050,584 3,121,527 2,725,099 2,542,046 13.05%
  YoY % 12.88% 7.90% 7.62% 29.76% 14.55% 7.20% -
  Horiz. % 208.87% 185.03% 171.49% 159.34% 122.80% 107.20% 100.00%
Net Worth 4,645,853 5,057,827 4,495,068 4,338,712 3,826,784 2,487,374 1,795,278 17.16%
  YoY % -8.15% 12.52% 3.60% 13.38% 53.85% 38.55% -
  Horiz. % 258.78% 281.73% 250.38% 241.67% 213.16% 138.55% 100.00%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 0 0 500,927 0 0 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Div Payout % - % - % 69.66 % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 4,645,853 5,057,827 4,495,068 4,338,712 3,826,784 2,487,374 1,795,278 17.16%
  YoY % -8.15% 12.52% 3.60% 13.38% 53.85% 38.55% -
  Horiz. % 258.78% 281.73% 250.38% 241.67% 213.16% 138.55% 100.00%
NOSH 2,765,388 2,794,380 2,757,710 2,781,225 2,773,032 2,462,747 2,362,209 2.66%
  YoY % -1.04% 1.33% -0.85% 0.30% 12.60% 4.26% -
  Horiz. % 117.07% 118.30% 116.74% 117.74% 117.39% 104.26% 100.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 1.73 % 7.87 % 14.16 % 12.14 % 24.43 % 16.21 % 15.78 % -30.81%
  YoY % -78.02% -44.42% 16.64% -50.31% 50.71% 2.72% -
  Horiz. % 10.96% 49.87% 89.73% 76.93% 154.82% 102.72% 100.00%
ROE 2.01 % 7.95 % 16.00 % 12.90 % 26.37 % 21.20 % 26.53 % -34.94%
  YoY % -74.72% -50.31% 24.03% -51.08% 24.39% -20.09% -
  Horiz. % 7.58% 29.97% 60.31% 48.62% 99.40% 79.91% 100.00%
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 195.38 182.71 184.16 165.76 148.96 132.06 127.78 7.33%
  YoY % 6.93% -0.79% 11.10% 11.28% 12.80% 3.35% -
  Horiz. % 152.90% 142.99% 144.12% 129.72% 116.58% 103.35% 100.00%
EPS 3.38 14.39 26.08 20.12 36.39 21.41 20.17 -25.74%
  YoY % -76.51% -44.82% 29.62% -44.71% 69.97% 6.15% -
  Horiz. % 16.76% 71.34% 129.30% 99.75% 180.42% 106.15% 100.00%
DPS 0.00 0.00 18.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 1.6800 1.8100 1.6300 1.5600 1.3800 1.0100 0.7600 14.13%
  YoY % -7.18% 11.04% 4.49% 13.04% 36.63% 32.89% -
  Horiz. % 221.05% 238.16% 214.47% 205.26% 181.58% 132.89% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,341,974
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 161.67 152.77 151.96 137.95 123.60 97.32 90.32 10.18%
  YoY % 5.83% 0.53% 10.16% 11.61% 27.00% 7.75% -
  Horiz. % 179.00% 169.14% 168.25% 152.73% 136.85% 107.75% 100.00%
EPS 2.79 12.03 21.52 16.75 30.20 15.78 14.25 -23.79%
  YoY % -76.81% -44.10% 28.48% -44.54% 91.38% 10.74% -
  Horiz. % 19.58% 84.42% 151.02% 117.54% 211.93% 110.74% 100.00%
DPS 0.00 0.00 14.99 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 1.3902 1.5134 1.3450 1.2982 1.1451 0.7443 0.5372 17.16%
  YoY % -8.14% 12.52% 3.60% 13.37% 53.85% 38.55% -
  Horiz. % 258.79% 281.72% 250.37% 241.66% 213.16% 138.55% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 2.3800 2.5500 2.8300 3.4500 2.6900 1.3900 0.9400 -
P/RPS 1.22 1.40 1.54 2.08 1.81 1.05 0.74 8.69%
  YoY % -12.86% -9.09% -25.96% 14.92% 72.38% 41.89% -
  Horiz. % 164.86% 189.19% 208.11% 281.08% 244.59% 141.89% 100.00%
P/EPS 70.49 17.72 10.85 17.14 7.39 6.49 4.66 57.23%
  YoY % 297.80% 63.32% -36.70% 131.94% 13.87% 39.27% -
  Horiz. % 1,512.66% 380.26% 232.83% 367.81% 158.58% 139.27% 100.00%
EY 1.42 5.64 9.21 5.83 13.53 15.40 21.45 -36.38%
  YoY % -74.82% -38.76% 57.98% -56.91% -12.14% -28.21% -
  Horiz. % 6.62% 26.29% 42.94% 27.18% 63.08% 71.79% 100.00%
DY 0.00 0.00 6.36 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 1.42 1.41 1.74 2.21 1.95 1.38 1.24 2.28%
  YoY % 0.71% -18.97% -21.27% 13.33% 41.30% 11.29% -
  Horiz. % 114.52% 113.71% 140.32% 178.23% 157.26% 111.29% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 28/05/15 20/05/14 22/05/13 23/05/12 24/05/11 31/05/10 28/05/09 -
Price 2.0800 2.3300 3.2400 3.3900 3.0600 1.2200 1.2500 -
P/RPS 1.06 1.28 1.76 2.05 2.05 0.92 0.98 1.32%
  YoY % -17.19% -27.27% -14.15% 0.00% 122.83% -6.12% -
  Horiz. % 108.16% 130.61% 179.59% 209.18% 209.18% 93.88% 100.00%
P/EPS 61.60 16.19 12.42 16.85 8.41 5.70 6.20 46.60%
  YoY % 280.48% 30.35% -26.29% 100.36% 47.54% -8.06% -
  Horiz. % 993.55% 261.13% 200.32% 271.77% 135.65% 91.94% 100.00%
EY 1.62 6.18 8.05 5.94 11.89 17.55 16.13 -31.81%
  YoY % -73.79% -23.23% 35.52% -50.04% -32.25% 8.80% -
  Horiz. % 10.04% 38.31% 49.91% 36.83% 73.71% 108.80% 100.00%
DY 0.00 0.00 5.56 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 1.24 1.29 1.99 2.17 2.22 1.21 1.64 -4.55%
  YoY % -3.88% -35.18% -8.29% -2.25% 83.47% -26.22% -
  Horiz. % 75.61% 78.66% 121.34% 132.32% 135.37% 73.78% 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.
 


 

338  386  529  765 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.145+0.015 
 ARMADA 0.515-0.03 
 NETX 0.020.00 
 EKOVEST 0.855+0.04 
 FINTEC 0.07-0.01 
 KNM 0.40-0.01 
 SEACERA 0.38-0.11 
 MYEG 1.21+0.04 
 ALAM-WA 0.07+0.005 
 IWCITY 0.95+0.045 
Partners & Brokers