[AIRPORT] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
25-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 14.83%
YoY- 26.93%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 2,939,878 2,794,761 2,754,826 2,762,223 2,724,846 2,587,161 2,468,004 12.38%
PBT 585,075 586,984 574,235 620,926 558,481 496,160 474,966 14.92%
Tax -167,717 -179,325 -173,071 -193,975 -186,616 -155,660 -157,494 4.28%
NP 417,358 407,659 401,164 426,951 371,865 340,500 317,472 20.02%
-
NP to SH 417,339 407,755 401,116 426,278 371,231 339,739 316,784 20.19%
-
Tax Rate 28.67% 30.55% 30.14% 31.24% 33.41% 31.37% 33.16% -
Total Cost 2,522,520 2,387,102 2,353,662 2,335,272 2,352,981 2,246,661 2,150,532 11.23%
-
Net Worth 3,630,793 3,919,634 3,300,483 3,301,587 3,298,953 3,296,259 2,186,557 40.26%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 3,630,793 3,919,634 3,300,483 3,301,587 3,298,953 3,296,259 2,186,557 40.26%
NOSH 1,210,264 1,114,197 1,100,161 1,100,529 1,099,651 1,098,753 1,093,278 7.01%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 14.20% 14.59% 14.56% 15.46% 13.65% 13.16% 12.86% -
ROE 11.49% 10.40% 12.15% 12.91% 11.25% 10.31% 14.49% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 242.91 250.83 250.40 250.99 247.79 235.46 225.74 5.01%
EPS 34.48 36.60 36.46 38.73 33.76 30.92 28.98 12.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.00 3.5179 3.00 3.00 3.00 3.00 2.00 31.06%
Adjusted Per Share Value based on latest NOSH - 1,100,529
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 164.07 155.97 153.74 154.15 152.07 144.38 137.73 12.38%
EPS 23.29 22.76 22.39 23.79 20.72 18.96 17.68 20.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0263 2.1875 1.8419 1.8425 1.8411 1.8396 1.2203 40.26%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 5.56 5.85 5.80 5.29 6.47 6.08 6.28 -
P/RPS 2.29 2.33 2.32 2.11 2.61 2.58 2.78 -12.13%
P/EPS 16.12 15.99 15.91 13.66 19.17 19.66 21.67 -17.91%
EY 6.20 6.26 6.29 7.32 5.22 5.09 4.61 21.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.85 1.66 1.93 1.76 2.16 2.03 3.14 -29.74%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 27/07/12 26/04/12 21/02/12 25/10/11 28/07/11 31/05/11 16/02/11 -
Price 5.57 5.75 5.78 5.88 6.49 6.37 6.20 -
P/RPS 2.29 2.29 2.31 2.34 2.62 2.71 2.75 -11.49%
P/EPS 16.15 15.71 15.85 15.18 19.22 20.60 21.40 -17.12%
EY 6.19 6.36 6.31 6.59 5.20 4.85 4.67 20.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 1.63 1.93 1.96 2.16 2.12 3.10 -28.88%

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