[AIRPORT] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
26-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 27.83%
YoY- 22.71%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 4,098,759 3,970,656 4,010,578 4,108,748 3,548,062 2,959,716 2,931,042 24.97%
PBT 553,168 625,649 636,234 744,248 602,756 623,932 590,174 -4.21%
Tax -175,621 -170,802 -179,724 -239,196 -208,296 -202,021 -183,326 -2.81%
NP 377,547 454,846 456,510 505,052 394,460 421,910 406,848 -4.84%
-
NP to SH 377,483 454,117 455,624 504,240 394,460 421,910 406,848 -4.85%
-
Tax Rate 31.75% 27.30% 28.25% 32.14% 34.56% 32.38% 31.06% -
Total Cost 3,721,212 3,515,809 3,554,068 3,603,696 3,153,602 2,537,805 2,524,194 29.43%
-
Net Worth 4,652,989 4,687,049 4,559,778 4,420,123 4,272,763 4,232,614 3,487,268 21.13%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 4,652,989 4,687,049 4,559,778 4,420,123 4,272,763 4,232,614 3,487,268 21.13%
NOSH 1,225,761 1,224,252 1,220,203 1,215,621 1,185,989 1,178,082 1,162,422 3.59%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 9.21% 11.46% 11.38% 12.29% 11.12% 14.26% 13.88% -
ROE 8.11% 9.69% 9.99% 11.41% 9.23% 9.97% 11.67% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 334.38 324.33 328.68 338.00 299.16 251.23 252.15 20.64%
EPS 30.79 37.15 37.40 41.56 33.26 35.81 35.00 -8.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.796 3.8285 3.7369 3.6361 3.6027 3.5928 3.00 16.93%
Adjusted Per Share Value based on latest NOSH - 1,215,621
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 245.65 237.97 240.36 246.25 212.64 177.38 175.66 24.97%
EPS 22.62 27.22 27.31 30.22 23.64 25.29 24.38 -4.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7886 2.809 2.7328 2.6491 2.5608 2.5367 2.09 21.13%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 9.00 7.59 6.31 5.86 5.21 5.56 5.56 -
P/RPS 2.69 2.34 1.92 1.73 1.74 2.21 2.21 13.95%
P/EPS 29.22 20.46 16.90 14.13 15.66 15.52 15.89 49.93%
EY 3.42 4.89 5.92 7.08 6.38 6.44 6.29 -33.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.37 1.98 1.69 1.61 1.45 1.55 1.85 17.90%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/01/14 31/10/13 23/07/13 26/04/13 20/02/13 23/10/12 27/07/12 -
Price 8.68 8.41 6.71 6.00 5.40 5.87 5.57 -
P/RPS 2.60 2.59 2.04 1.78 1.81 2.34 2.21 11.41%
P/EPS 28.19 22.67 17.97 14.46 16.24 16.39 15.91 46.27%
EY 3.55 4.41 5.56 6.91 6.16 6.10 6.28 -31.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.29 2.20 1.80 1.65 1.50 1.63 1.86 14.82%

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