[AIRPORT] QoQ Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
27-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 98.02%
YoY- 8.67%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 1,027,187 3,548,062 2,219,787 1,465,521 657,705 2,754,812 1,941,624 -34.56%
PBT 186,062 602,756 467,949 295,087 153,667 574,192 438,371 -43.49%
Tax -59,799 -208,296 -151,516 -91,663 -50,938 -173,029 -133,961 -41.56%
NP 126,263 394,460 316,433 203,424 102,729 401,163 304,410 -44.35%
-
NP to SH 126,060 394,460 316,433 203,424 102,729 401,115 304,362 -44.40%
-
Tax Rate 32.14% 34.56% 32.38% 31.06% 33.15% 30.13% 30.56% -
Total Cost 900,924 3,153,602 1,903,354 1,262,097 554,976 2,353,649 1,637,214 -32.82%
-
Net Worth 4,420,123 4,272,763 4,232,615 3,487,268 3,919,634 3,546,353 3,300,450 21.47%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 4,420,123 4,272,763 4,232,615 3,487,268 3,919,634 3,546,353 3,300,450 21.47%
NOSH 1,215,621 1,185,989 1,178,082 1,162,422 1,114,197 1,099,849 1,100,150 6.87%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 12.29% 11.12% 14.26% 13.88% 15.62% 14.56% 15.68% -
ROE 2.85% 9.23% 7.48% 5.83% 2.62% 11.31% 9.22% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 84.50 299.16 188.42 126.07 59.03 250.47 176.49 -38.77%
EPS 10.39 33.26 26.86 17.50 9.22 36.47 27.67 -47.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.6361 3.6027 3.5928 3.00 3.5179 3.2244 3.00 13.66%
Adjusted Per Share Value based on latest NOSH - 1,210,264
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 57.33 198.01 123.88 81.79 36.71 153.74 108.36 -34.55%
EPS 7.04 22.01 17.66 11.35 5.73 22.39 16.99 -44.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4668 2.3845 2.3621 1.9462 2.1875 1.9791 1.8419 21.47%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 5.86 5.21 5.56 5.56 5.85 5.80 5.29 -
P/RPS 6.94 1.74 2.95 4.41 9.91 2.32 3.00 74.82%
P/EPS 56.51 15.66 20.70 31.77 63.45 15.90 19.12 105.81%
EY 1.77 6.38 4.83 3.15 1.58 6.29 5.23 -51.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 1.45 1.55 1.85 1.66 1.80 1.76 -5.76%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 26/04/13 20/02/13 23/10/12 27/07/12 26/04/12 21/02/12 25/10/11 -
Price 6.00 5.40 5.87 5.57 5.75 5.78 5.88 -
P/RPS 7.10 1.81 3.12 4.42 9.74 2.31 3.33 65.58%
P/EPS 57.86 16.24 21.85 31.83 62.36 15.85 21.25 94.87%
EY 1.73 6.16 4.58 3.14 1.60 6.31 4.71 -48.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 1.50 1.63 1.86 1.63 1.79 1.96 -10.83%

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