[AIRPORT] QoQ Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
28-Jul-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 94.82%
YoY- 41.01%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 657,705 2,754,812 1,941,624 1,280,469 617,770 2,468,004 1,647,405 -45.75%
PBT 153,667 574,192 438,371 284,245 140,918 474,964 292,412 -34.85%
Tax -50,938 -173,029 -133,961 -97,017 -44,684 -157,494 -97,480 -35.09%
NP 102,729 401,163 304,410 187,228 96,234 317,470 194,932 -34.73%
-
NP to SH 102,729 401,115 304,362 187,199 96,090 316,784 194,869 -34.71%
-
Tax Rate 33.15% 30.13% 30.56% 34.13% 31.71% 33.16% 33.34% -
Total Cost 554,976 2,353,649 1,637,214 1,093,241 521,536 2,150,534 1,452,473 -47.31%
-
Net Worth 3,919,634 3,546,353 3,300,450 3,299,728 3,296,259 3,302,169 3,326,797 11.54%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 3,919,634 3,546,353 3,300,450 3,299,728 3,296,259 3,302,169 3,326,797 11.54%
NOSH 1,114,197 1,099,849 1,100,150 1,099,909 1,098,753 1,097,430 1,099,585 0.88%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 15.62% 14.56% 15.68% 14.62% 15.58% 12.86% 11.83% -
ROE 2.62% 11.31% 9.22% 5.67% 2.92% 9.59% 5.86% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 59.03 250.47 176.49 116.42 56.22 224.89 149.82 -46.22%
EPS 9.22 36.47 27.67 17.02 8.74 28.80 17.72 -35.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.5179 3.2244 3.00 3.00 3.00 3.009 3.0255 10.56%
Adjusted Per Share Value based on latest NOSH - 1,099,651
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 36.71 153.74 108.36 71.46 34.48 137.73 91.94 -45.74%
EPS 5.73 22.39 16.99 10.45 5.36 17.68 10.88 -34.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1875 1.9791 1.8419 1.8415 1.8396 1.8429 1.8566 11.54%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 5.85 5.80 5.29 6.47 6.08 6.28 5.75 -
P/RPS 9.91 2.32 3.00 5.56 10.81 2.79 3.84 88.03%
P/EPS 63.45 15.90 19.12 38.02 69.52 21.76 32.45 56.30%
EY 1.58 6.29 5.23 2.63 1.44 4.60 3.08 -35.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.66 1.80 1.76 2.16 2.03 2.09 1.90 -8.60%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 26/04/12 21/02/12 25/10/11 28/07/11 31/05/11 16/02/11 29/10/10 -
Price 5.75 5.78 5.88 6.49 6.37 6.20 6.07 -
P/RPS 9.74 2.31 3.33 5.57 11.33 2.76 4.05 79.40%
P/EPS 62.36 15.85 21.25 38.13 72.84 21.48 34.25 49.05%
EY 1.60 6.31 4.71 2.62 1.37 4.66 2.92 -33.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.79 1.96 2.16 2.12 2.06 2.01 -13.02%

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