[AIRPORT] QoQ 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- 61.56%
YoY- 22.71%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 1,120,767 972,703 978,102 1,027,187 1,328,275 754,266 807,816 24.32%
PBT 83,932 151,122 132,055 186,062 134,808 172,861 141,419 -29.30%
Tax -47,519 -38,240 -30,063 -59,799 -56,781 -59,853 -40,725 10.80%
NP 36,413 112,882 101,992 126,263 78,027 113,008 100,694 -49.14%
-
NP to SH 36,895 112,779 101,752 126,060 78,027 113,008 100,694 -48.70%
-
Tax Rate 56.62% 25.30% 22.77% 32.14% 42.12% 34.62% 28.80% -
Total Cost 1,084,354 859,821 876,110 900,924 1,250,248 641,258 707,122 32.87%
-
Net Worth 3,693,350 4,688,062 4,559,197 4,420,123 4,358,261 4,347,057 3,630,793 1.14%
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 3,693,350 4,688,062 4,559,197 4,420,123 4,358,261 4,347,057 3,630,793 1.14%
NOSH 1,231,116 1,224,516 1,220,047 1,215,621 1,209,720 1,209,935 1,210,264 1.14%
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 3.25% 11.60% 10.43% 12.29% 5.87% 14.98% 12.46% -
ROE 1.00% 2.41% 2.23% 2.85% 1.79% 2.60% 2.77% -
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 91.04 79.44 80.17 84.50 109.80 62.34 66.75 22.91%
EPS 2.96 9.21 8.35 10.39 6.45 9.60 8.66 -51.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.00 3.8285 3.7369 3.6361 3.6027 3.5928 3.00 0.00%
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 62.55 54.28 54.59 57.33 74.13 42.09 45.08 24.32%
EPS 2.06 6.29 5.68 7.04 4.35 6.31 5.62 -48.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0612 2.6163 2.5444 2.4668 2.4322 2.426 2.0263 1.14%
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 9.89 9.55 7.87 6.94 4.74 8.92 8.33 12.08%
P/EPS 300.31 82.41 75.66 56.51 80.78 59.53 66.83 171.56%
EY 0.33 1.21 1.32 1.77 1.24 1.68 1.50 -63.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.00 1.98 1.69 1.61 1.45 1.55 1.85 37.90%
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 9.53 10.59 8.37 7.10 4.92 9.42 8.34 9.27%
P/EPS 289.64 91.31 80.46 57.86 83.72 62.85 66.95 164.79%
EY 0.35 1.10 1.24 1.73 1.19 1.59 1.49 -61.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.89 2.20 1.80 1.65 1.50 1.63 1.86 34.04%

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