[AIRPORT] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
23-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -9.64%
YoY- 11.99%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 3,124,324 4,098,759 3,970,656 4,010,578 4,108,748 3,548,062 2,959,716 3.67%
PBT 715,908 553,168 625,649 636,234 744,248 602,756 623,932 9.60%
Tax -201,064 -175,621 -170,802 -179,724 -239,196 -208,296 -202,021 -0.31%
NP 514,844 377,547 454,846 456,510 505,052 394,460 421,910 14.20%
-
NP to SH 514,844 377,483 454,117 455,624 504,240 394,460 421,910 14.20%
-
Tax Rate 28.09% 31.75% 27.30% 28.25% 32.14% 34.56% 32.38% -
Total Cost 2,609,480 3,721,212 3,515,809 3,554,068 3,603,696 3,153,602 2,537,805 1.87%
-
Net Worth 5,336,012 4,652,989 4,687,049 4,559,778 4,420,123 4,272,763 4,232,614 16.71%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 5,336,012 4,652,989 4,687,049 4,559,778 4,420,123 4,272,763 4,232,614 16.71%
NOSH 1,263,110 1,225,761 1,224,252 1,220,203 1,215,621 1,185,989 1,178,082 4.76%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 16.48% 9.21% 11.46% 11.38% 12.29% 11.12% 14.26% -
ROE 9.65% 8.11% 9.69% 9.99% 11.41% 9.23% 9.97% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 247.35 334.38 324.33 328.68 338.00 299.16 251.23 -1.03%
EPS 40.76 30.79 37.15 37.40 41.56 33.26 35.81 9.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.2245 3.796 3.8285 3.7369 3.6361 3.6027 3.5928 11.41%
Adjusted Per Share Value based on latest NOSH - 1,220,047
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 187.25 245.65 237.97 240.36 246.25 212.64 177.38 3.67%
EPS 30.86 22.62 27.22 27.31 30.22 23.64 25.29 14.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.198 2.7886 2.809 2.7328 2.6491 2.5608 2.5367 16.71%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 8.00 9.00 7.59 6.31 5.86 5.21 5.56 -
P/RPS 3.23 2.69 2.34 1.92 1.73 1.74 2.21 28.81%
P/EPS 19.63 29.22 20.46 16.90 14.13 15.66 15.52 16.97%
EY 5.10 3.42 4.89 5.92 7.08 6.38 6.44 -14.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 2.37 1.98 1.69 1.61 1.45 1.55 14.14%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 24/04/14 27/01/14 31/10/13 23/07/13 26/04/13 20/02/13 23/10/12 -
Price 8.02 8.68 8.41 6.71 6.00 5.40 5.87 -
P/RPS 3.24 2.60 2.59 2.04 1.78 1.81 2.34 24.25%
P/EPS 19.68 28.19 22.67 17.97 14.46 16.24 16.39 12.98%
EY 5.08 3.55 4.41 5.56 6.91 6.16 6.10 -11.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.90 2.29 2.20 1.80 1.65 1.50 1.63 10.76%

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