[AIRPORT] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
31-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -0.33%
YoY- 7.63%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 3,913,256 3,124,324 4,098,759 3,970,656 4,010,578 4,108,748 3,548,062 6.76%
PBT 282,494 715,908 553,168 625,649 636,234 744,248 602,756 -39.74%
Tax -114,422 -201,064 -175,621 -170,802 -179,724 -239,196 -208,296 -32.99%
NP 168,072 514,844 377,547 454,846 456,510 505,052 394,460 -43.46%
-
NP to SH 168,072 514,844 377,483 454,117 455,624 504,240 394,460 -43.46%
-
Tax Rate 40.50% 28.09% 31.75% 27.30% 28.25% 32.14% 34.56% -
Total Cost 3,745,184 2,609,480 3,721,212 3,515,809 3,554,068 3,603,696 3,153,602 12.17%
-
Net Worth 5,552,830 5,336,012 4,652,989 4,687,049 4,559,778 4,420,123 4,272,763 19.14%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 5,552,830 5,336,012 4,652,989 4,687,049 4,559,778 4,420,123 4,272,763 19.14%
NOSH 1,317,178 1,263,110 1,225,761 1,224,252 1,220,203 1,215,621 1,185,989 7.26%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 4.29% 16.48% 9.21% 11.46% 11.38% 12.29% 11.12% -
ROE 3.03% 9.65% 8.11% 9.69% 9.99% 11.41% 9.23% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 297.09 247.35 334.38 324.33 328.68 338.00 299.16 -0.46%
EPS 12.76 40.76 30.79 37.15 37.40 41.56 33.26 -47.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.2157 4.2245 3.796 3.8285 3.7369 3.6361 3.6027 11.07%
Adjusted Per Share Value based on latest NOSH - 1,224,516
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 234.53 187.25 245.65 237.97 240.36 246.25 212.64 6.76%
EPS 10.07 30.86 22.62 27.22 27.31 30.22 23.64 -43.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.3279 3.198 2.7886 2.809 2.7328 2.6491 2.5608 19.14%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 7.98 8.00 9.00 7.59 6.31 5.86 5.21 -
P/RPS 2.69 3.23 2.69 2.34 1.92 1.73 1.74 33.80%
P/EPS 62.54 19.63 29.22 20.46 16.90 14.13 15.66 152.35%
EY 1.60 5.10 3.42 4.89 5.92 7.08 6.38 -60.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 1.89 2.37 1.98 1.69 1.61 1.45 19.38%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 24/07/14 24/04/14 27/01/14 31/10/13 23/07/13 26/04/13 20/02/13 -
Price 7.60 8.02 8.68 8.41 6.71 6.00 5.40 -
P/RPS 2.56 3.24 2.60 2.59 2.04 1.78 1.81 26.08%
P/EPS 59.56 19.68 28.19 22.67 17.97 14.46 16.24 138.38%
EY 1.68 5.08 3.55 4.41 5.56 6.91 6.16 -58.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 1.90 2.29 2.20 1.80 1.65 1.50 12.96%

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