[AIRPORT] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
31-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 10.84%
YoY- -0.2%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 1,175,547 781,081 1,120,767 972,703 978,102 1,027,187 1,328,275 -7.84%
PBT -37,729 178,977 83,932 151,122 132,055 186,062 134,808 -
Tax -6,945 -50,266 -47,519 -38,240 -30,063 -59,799 -56,781 -75.45%
NP -44,674 128,711 36,413 112,882 101,992 126,263 78,027 -
-
NP to SH -44,674 128,711 36,895 112,779 101,752 126,060 78,027 -
-
Tax Rate - 28.09% 56.62% 25.30% 22.77% 32.14% 42.12% -
Total Cost 1,220,221 652,370 1,084,354 859,821 876,110 900,924 1,250,248 -1.61%
-
Net Worth 5,555,521 5,336,012 3,693,350 4,688,062 4,559,197 4,420,123 4,358,261 17.61%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 5,555,521 5,336,012 3,693,350 4,688,062 4,559,197 4,420,123 4,358,261 17.61%
NOSH 1,317,817 1,263,110 1,231,116 1,224,516 1,220,047 1,215,621 1,209,720 5.88%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -3.80% 16.48% 3.25% 11.60% 10.43% 12.29% 5.87% -
ROE -0.80% 2.41% 1.00% 2.41% 2.23% 2.85% 1.79% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 89.20 61.84 91.04 79.44 80.17 84.50 109.80 -12.96%
EPS -3.39 10.19 2.96 9.21 8.35 10.39 6.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.2157 4.2245 3.00 3.8285 3.7369 3.6361 3.6027 11.07%
Adjusted Per Share Value based on latest NOSH - 1,224,516
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 70.45 46.81 67.17 58.30 58.62 61.56 79.61 -7.84%
EPS -2.68 7.71 2.21 6.76 6.10 7.56 4.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.3295 3.198 2.2135 2.8097 2.7324 2.6491 2.612 17.61%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 7.98 8.00 9.00 7.59 6.31 5.86 5.21 -
P/RPS 8.95 12.94 9.89 9.55 7.87 6.94 4.74 52.94%
P/EPS -235.40 78.51 300.31 82.41 75.66 56.51 80.78 -
EY -0.42 1.27 0.33 1.21 1.32 1.77 1.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 1.89 3.00 1.98 1.69 1.61 1.45 19.38%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 24/07/14 24/04/14 27/01/14 31/10/13 23/07/13 26/04/13 20/02/13 -
Price 7.60 8.02 8.68 8.41 6.71 6.00 5.40 -
P/RPS 8.52 12.97 9.53 10.59 8.37 7.10 4.92 44.35%
P/EPS -224.19 78.70 289.64 91.31 80.46 57.86 83.72 -
EY -0.45 1.27 0.35 1.10 1.24 1.73 1.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 1.90 2.89 2.20 1.80 1.65 1.50 12.96%

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