[AIRPORT] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
27-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -0.99%
YoY- 8.67%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 4,108,748 3,548,062 2,959,716 2,931,042 2,630,820 2,754,812 2,588,832 36.02%
PBT 744,248 602,756 623,932 590,174 614,668 574,192 584,494 17.46%
Tax -239,196 -208,296 -202,021 -183,326 -203,752 -173,029 -178,614 21.47%
NP 505,052 394,460 421,910 406,848 410,916 401,163 405,880 15.67%
-
NP to SH 504,240 394,460 421,910 406,848 410,916 401,115 405,816 15.56%
-
Tax Rate 32.14% 34.56% 32.38% 31.06% 33.15% 30.13% 30.56% -
Total Cost 3,603,696 3,153,602 2,537,805 2,524,194 2,219,904 2,353,649 2,182,952 39.63%
-
Net Worth 4,420,123 4,272,763 4,232,614 3,487,268 3,919,634 3,546,353 3,300,450 21.47%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 4,420,123 4,272,763 4,232,614 3,487,268 3,919,634 3,546,353 3,300,450 21.47%
NOSH 1,215,621 1,185,989 1,178,082 1,162,422 1,114,197 1,099,849 1,100,150 6.87%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 12.29% 11.12% 14.26% 13.88% 15.62% 14.56% 15.68% -
ROE 11.41% 9.23% 9.97% 11.67% 10.48% 11.31% 12.30% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 338.00 299.16 251.23 252.15 236.12 250.47 235.32 27.27%
EPS 41.56 33.26 35.81 35.00 36.88 36.47 36.89 8.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.6361 3.6027 3.5928 3.00 3.5179 3.2244 3.00 13.66%
Adjusted Per Share Value based on latest NOSH - 1,210,264
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 229.30 198.01 165.18 163.57 146.82 153.74 144.48 36.02%
EPS 28.14 22.01 23.55 22.71 22.93 22.39 22.65 15.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4668 2.3845 2.3621 1.9462 2.1875 1.9791 1.8419 21.47%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 5.86 5.21 5.56 5.56 5.85 5.80 5.29 -
P/RPS 1.73 1.74 2.21 2.21 2.48 2.32 2.25 -16.05%
P/EPS 14.13 15.66 15.52 15.89 15.86 15.90 14.34 -0.97%
EY 7.08 6.38 6.44 6.29 6.30 6.29 6.97 1.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 1.45 1.55 1.85 1.66 1.80 1.76 -5.76%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 26/04/13 20/02/13 23/10/12 27/07/12 26/04/12 21/02/12 25/10/11 -
Price 6.00 5.40 5.87 5.57 5.75 5.78 5.88 -
P/RPS 1.78 1.81 2.34 2.21 2.44 2.31 2.50 -20.24%
P/EPS 14.46 16.24 16.39 15.91 15.59 15.85 15.94 -6.28%
EY 6.91 6.16 6.10 6.28 6.41 6.31 6.27 6.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 1.50 1.63 1.86 1.63 1.79 1.96 -10.83%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment