[AIRPORT] QoQ Cumulative 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- -68.04%
YoY- 22.71%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Cumulative 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 2,977,992 2,005,289 1,027,187 3,548,062 2,219,787 1,465,521 98.13%
PBT 553,168 469,237 318,117 186,062 602,756 467,949 295,087 51.85%
Tax -175,621 -128,102 -89,862 -59,799 -208,296 -151,516 -91,663 54.07%
NP 377,547 341,135 228,255 126,263 394,460 316,433 203,424 50.85%
-
NP to SH 377,483 340,588 227,812 126,060 394,460 316,433 203,424 50.83%
-
Tax Rate 31.75% 27.30% 28.25% 32.14% 34.56% 32.38% 31.06% -
Total Cost 3,721,212 2,636,857 1,777,034 900,924 3,153,602 1,903,354 1,262,097 105.21%
-
Net Worth 4,652,989 4,687,050 4,559,778 4,420,123 4,272,763 4,232,615 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 4,687,050 4,559,778 4,420,123 4,272,763 4,232,615 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% 7.27% 5.00% 2.85% 9.23% 7.48% 5.83% -
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 334.38 243.25 164.34 84.50 299.16 188.42 126.07 91.27%
EPS 30.79 27.86 18.70 10.39 33.26 26.86 17.50 45.59%
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 228.74 166.20 111.91 57.33 198.01 123.88 81.79 98.12%
EPS 21.07 19.01 12.71 7.04 22.01 17.66 11.35 50.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5967 2.6157 2.5447 2.4668 2.3845 2.3621 1.9462 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 3.12 3.84 6.94 1.74 2.95 4.41 -28.01%
P/EPS 29.22 27.28 33.80 56.51 15.66 20.70 31.77 -5.41%
EY 3.42 3.67 2.96 1.77 6.38 4.83 3.15 5.61%
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 3.46 4.08 7.10 1.81 3.12 4.42 -29.72%
P/EPS 28.19 30.23 35.94 57.86 16.24 21.85 31.83 -7.75%
EY 3.55 3.31 2.78 1.73 6.16 4.58 3.14 8.50%
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