[AIRPORT] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
25-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 8.39%
YoY- 56.19%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 2,931,042 2,630,820 2,754,812 2,588,832 2,560,938 2,471,080 2,468,004 12.15%
PBT 590,174 614,668 574,192 584,494 568,490 563,672 474,964 15.59%
Tax -183,326 -203,752 -173,029 -178,614 -194,034 -178,736 -157,494 10.66%
NP 406,848 410,916 401,163 405,880 374,456 384,936 317,470 18.00%
-
NP to SH 406,848 410,916 401,115 405,816 374,398 384,360 316,784 18.17%
-
Tax Rate 31.06% 33.15% 30.13% 30.56% 34.13% 31.71% 33.16% -
Total Cost 2,524,194 2,219,904 2,353,649 2,182,952 2,186,482 2,086,144 2,150,534 11.28%
-
Net Worth 3,487,268 3,919,634 3,546,353 3,300,450 3,299,728 3,296,259 3,302,169 3.70%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 3,487,268 3,919,634 3,546,353 3,300,450 3,299,728 3,296,259 3,302,169 3.70%
NOSH 1,162,422 1,114,197 1,099,849 1,100,150 1,099,909 1,098,753 1,097,430 3.91%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 13.88% 15.62% 14.56% 15.68% 14.62% 15.58% 12.86% -
ROE 11.67% 10.48% 11.31% 12.30% 11.35% 11.66% 9.59% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 252.15 236.12 250.47 235.32 232.83 224.90 224.89 7.93%
EPS 35.00 36.88 36.47 36.89 34.04 34.96 28.80 13.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.00 3.5179 3.2244 3.00 3.00 3.00 3.009 -0.19%
Adjusted Per Share Value based on latest NOSH - 1,100,529
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 163.57 146.82 153.74 144.48 142.92 137.91 137.73 12.15%
EPS 22.71 22.93 22.39 22.65 20.89 21.45 17.68 18.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9462 2.1875 1.9791 1.8419 1.8415 1.8396 1.8429 3.70%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 5.56 5.85 5.80 5.29 6.47 6.08 6.28 -
P/RPS 2.21 2.48 2.32 2.25 2.78 2.70 2.79 -14.40%
P/EPS 15.89 15.86 15.90 14.34 19.01 17.38 21.76 -18.92%
EY 6.29 6.30 6.29 6.97 5.26 5.75 4.60 23.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.85 1.66 1.80 1.76 2.16 2.03 2.09 -7.81%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 27/07/12 26/04/12 21/02/12 25/10/11 28/07/11 31/05/11 16/02/11 -
Price 5.57 5.75 5.78 5.88 6.49 6.37 6.20 -
P/RPS 2.21 2.44 2.31 2.50 2.79 2.83 2.76 -13.78%
P/EPS 15.91 15.59 15.85 15.94 19.07 18.21 21.48 -18.15%
EY 6.28 6.41 6.31 6.27 5.24 5.49 4.66 22.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 1.63 1.79 1.96 2.16 2.12 2.06 -6.58%

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