[AIRPORT] QoQ 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- -30.95%
YoY- -19.35%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 972,703 978,102 1,027,187 1,328,275 754,266 807,816 657,705 29.77%
PBT 151,122 132,055 186,062 134,808 172,861 141,419 153,667 -1.10%
Tax -38,240 -30,063 -59,799 -56,781 -59,853 -40,725 -50,938 -17.38%
NP 112,882 101,992 126,263 78,027 113,008 100,694 102,729 6.47%
-
NP to SH 112,779 101,752 126,060 78,027 113,008 100,694 102,729 6.41%
-
Tax Rate 25.30% 22.77% 32.14% 42.12% 34.62% 28.80% 33.15% -
Total Cost 859,821 876,110 900,924 1,250,248 641,258 707,122 554,976 33.85%
-
Net Worth 4,688,062 4,559,197 4,420,123 4,358,261 4,347,057 3,630,793 3,919,634 12.66%
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 4,688,062 4,559,197 4,420,123 4,358,261 4,347,057 3,630,793 3,919,634 12.66%
NOSH 1,224,516 1,220,047 1,215,621 1,209,720 1,209,935 1,210,264 1,114,197 6.49%
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 11.60% 10.43% 12.29% 5.87% 14.98% 12.46% 15.62% -
ROE 2.41% 2.23% 2.85% 1.79% 2.60% 2.77% 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 79.44 80.17 84.50 109.80 62.34 66.75 59.03 21.87%
EPS 9.21 8.35 10.39 6.45 9.60 8.66 9.22 -0.07%
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 58.30 58.62 61.56 79.61 45.20 48.41 39.42 29.77%
EPS 6.76 6.10 7.56 4.68 6.77 6.03 6.16 6.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8097 2.7324 2.6491 2.612 2.6053 2.176 2.3491 12.66%
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 9.55 7.87 6.94 4.74 8.92 8.33 9.91 -2.43%
P/EPS 82.41 75.66 56.51 80.78 59.53 66.83 63.45 19.02%
EY 1.21 1.32 1.77 1.24 1.68 1.50 1.58 -16.28%
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 10.59 8.37 7.10 4.92 9.42 8.34 9.74 5.73%
P/EPS 91.31 80.46 57.86 83.72 62.85 66.95 62.36 28.91%
EY 1.10 1.24 1.73 1.19 1.59 1.49 1.60 -22.08%
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