[AIRPORT] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
26-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 6.18%
YoY- 6.91%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 1,328,275 754,266 807,816 657,705 813,202 661,155 662,699 58.63%
PBT 134,808 172,861 141,419 153,667 135,863 154,126 143,328 -3.98%
Tax -56,781 -59,853 -40,725 -50,938 -39,110 -36,944 -52,333 5.56%
NP 78,027 113,008 100,694 102,729 96,753 117,182 90,995 -9.70%
-
NP to SH 78,027 113,008 100,694 102,729 96,753 117,163 91,110 -9.77%
-
Tax Rate 42.12% 34.62% 28.80% 33.15% 28.79% 23.97% 36.51% -
Total Cost 1,250,248 641,258 707,122 554,976 716,449 543,973 571,704 68.08%
-
Net Worth 4,358,261 4,347,057 3,630,793 3,919,634 3,300,483 3,301,587 3,298,953 20.29%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 4,358,261 4,347,057 3,630,793 3,919,634 3,300,483 3,301,587 3,298,953 20.29%
NOSH 1,209,720 1,209,935 1,210,264 1,114,197 1,100,161 1,100,529 1,099,651 6.53%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 5.87% 14.98% 12.46% 15.62% 11.90% 17.72% 13.73% -
ROE 1.79% 2.60% 2.77% 2.62% 2.93% 3.55% 2.76% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 109.80 62.34 66.75 59.03 73.92 60.08 60.26 48.91%
EPS 6.45 9.60 8.66 9.22 8.79 10.65 8.28 -15.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.6027 3.5928 3.00 3.5179 3.00 3.00 3.00 12.91%
Adjusted Per Share Value based on latest NOSH - 1,114,197
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 74.13 42.09 45.08 36.71 45.38 36.90 36.98 58.64%
EPS 4.35 6.31 5.62 5.73 5.40 6.54 5.08 -9.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4322 2.426 2.0263 2.1875 1.8419 1.8425 1.8411 20.29%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 5.21 5.56 5.56 5.85 5.80 5.29 6.47 -
P/RPS 4.74 8.92 8.33 9.91 7.85 8.81 10.74 -41.88%
P/EPS 80.78 59.53 66.83 63.45 65.95 49.69 78.09 2.27%
EY 1.24 1.68 1.50 1.58 1.52 2.01 1.28 -2.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.55 1.85 1.66 1.93 1.76 2.16 -23.24%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 20/02/13 23/10/12 27/07/12 26/04/12 21/02/12 25/10/11 28/07/11 -
Price 5.40 5.87 5.57 5.75 5.78 5.88 6.49 -
P/RPS 4.92 9.42 8.34 9.74 7.82 9.79 10.77 -40.54%
P/EPS 83.72 62.85 66.95 62.36 65.72 55.23 78.33 4.51%
EY 1.19 1.59 1.49 1.60 1.52 1.81 1.28 -4.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.63 1.86 1.63 1.93 1.96 2.16 -21.49%

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