[AIRPORT] QoQ TTM Result on 30-Jun-2012 [#2]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
27-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 2.35%
YoY- 12.42%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 3,917,544 3,548,062 3,032,989 2,939,878 2,794,761 2,754,826 2,762,223 26.20%
PBT 635,150 602,755 603,810 585,075 586,984 574,235 620,926 1.52%
Tax -217,158 -208,297 -190,626 -167,717 -179,325 -173,071 -193,975 7.80%
NP 417,992 394,458 413,184 417,358 407,659 401,164 426,951 -1.40%
-
NP to SH 417,789 394,458 413,184 417,339 407,755 401,116 426,278 -1.33%
-
Tax Rate 34.19% 34.56% 31.57% 28.67% 30.55% 30.14% 31.24% -
Total Cost 3,499,552 3,153,604 2,619,805 2,522,520 2,387,102 2,353,662 2,335,272 30.92%
-
Net Worth 4,420,123 4,358,261 4,347,057 3,630,793 3,919,634 3,300,483 3,301,587 21.44%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 4,420,123 4,358,261 4,347,057 3,630,793 3,919,634 3,300,483 3,301,587 21.44%
NOSH 1,215,621 1,209,720 1,209,935 1,210,264 1,114,197 1,100,161 1,100,529 6.84%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 10.67% 11.12% 13.62% 14.20% 14.59% 14.56% 15.46% -
ROE 9.45% 9.05% 9.50% 11.49% 10.40% 12.15% 12.91% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 322.27 293.30 250.67 242.91 250.83 250.40 250.99 18.11%
EPS 34.37 32.61 34.15 34.48 36.60 36.46 38.73 -7.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.6361 3.6027 3.5928 3.00 3.5179 3.00 3.00 13.66%
Adjusted Per Share Value based on latest NOSH - 1,210,264
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 218.63 198.01 169.26 164.07 155.97 153.74 154.15 26.20%
EPS 23.32 22.01 23.06 23.29 22.76 22.39 23.79 -1.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4668 2.4322 2.426 2.0263 2.1875 1.8419 1.8425 21.45%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 5.86 5.21 5.56 5.56 5.85 5.80 5.29 -
P/RPS 1.82 1.78 2.22 2.29 2.33 2.32 2.11 -9.37%
P/EPS 17.05 15.98 16.28 16.12 15.99 15.91 13.66 15.91%
EY 5.86 6.26 6.14 6.20 6.26 6.29 7.32 -13.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 1.45 1.55 1.85 1.66 1.93 1.76 -5.76%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 26/04/13 20/02/13 23/10/12 27/07/12 26/04/12 21/02/12 25/10/11 -
Price 6.00 5.40 5.87 5.57 5.75 5.78 5.88 -
P/RPS 1.86 1.84 2.34 2.29 2.29 2.31 2.34 -14.17%
P/EPS 17.46 16.56 17.19 16.15 15.71 15.85 15.18 9.76%
EY 5.73 6.04 5.82 6.19 6.36 6.31 6.59 -8.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 1.50 1.63 1.86 1.63 1.93 1.96 -10.83%

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