[AIRPORT] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
20-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 24.66%
YoY- -1.66%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 2,977,992 2,005,289 1,027,187 3,548,062 2,219,787 1,465,521 657,705 173.44%
PBT 469,237 318,117 186,062 602,756 467,949 295,087 153,667 110.33%
Tax -128,102 -89,862 -59,799 -208,296 -151,516 -91,663 -50,938 84.82%
NP 341,135 228,255 126,263 394,460 316,433 203,424 102,729 122.41%
-
NP to SH 340,588 227,812 126,060 394,460 316,433 203,424 102,729 122.18%
-
Tax Rate 27.30% 28.25% 32.14% 34.56% 32.38% 31.06% 33.15% -
Total Cost 2,636,857 1,777,034 900,924 3,153,602 1,903,354 1,262,097 554,976 182.35%
-
Net Worth 4,687,050 4,559,778 4,420,123 4,272,763 4,232,615 3,487,268 3,919,634 12.64%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 4,687,050 4,559,778 4,420,123 4,272,763 4,232,615 3,487,268 3,919,634 12.64%
NOSH 1,224,252 1,220,203 1,215,621 1,185,989 1,178,082 1,162,422 1,114,197 6.47%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 11.46% 11.38% 12.29% 11.12% 14.26% 13.88% 15.62% -
ROE 7.27% 5.00% 2.85% 9.23% 7.48% 5.83% 2.62% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 243.25 164.34 84.50 299.16 188.42 126.07 59.03 156.81%
EPS 27.86 18.70 10.39 33.26 26.86 17.50 9.22 108.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.8285 3.7369 3.6361 3.6027 3.5928 3.00 3.5179 5.79%
Adjusted Per Share Value based on latest NOSH - 1,209,720
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 166.20 111.91 57.33 198.01 123.88 81.79 36.71 173.42%
EPS 19.01 12.71 7.04 22.01 17.66 11.35 5.73 122.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6157 2.5447 2.4668 2.3845 2.3621 1.9462 2.1875 12.64%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 7.59 6.31 5.86 5.21 5.56 5.56 5.85 -
P/RPS 3.12 3.84 6.94 1.74 2.95 4.41 9.91 -53.68%
P/EPS 27.28 33.80 56.51 15.66 20.70 31.77 63.45 -43.00%
EY 3.67 2.96 1.77 6.38 4.83 3.15 1.58 75.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.98 1.69 1.61 1.45 1.55 1.85 1.66 12.45%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 31/10/13 23/07/13 26/04/13 20/02/13 23/10/12 27/07/12 26/04/12 -
Price 8.41 6.71 6.00 5.40 5.87 5.57 5.75 -
P/RPS 3.46 4.08 7.10 1.81 3.12 4.42 9.74 -49.80%
P/EPS 30.23 35.94 57.86 16.24 21.85 31.83 62.36 -38.26%
EY 3.31 2.78 1.73 6.16 4.58 3.14 1.60 62.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.20 1.80 1.65 1.50 1.63 1.86 1.63 22.10%

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