[AIRPORT] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
23-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -1.0%
YoY- -3.07%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 4,087,830 3,917,544 3,548,062 3,032,989 2,939,878 2,794,761 2,754,826 30.12%
PBT 625,786 635,150 602,755 603,810 585,075 586,984 574,235 5.90%
Tax -206,496 -217,158 -208,297 -190,626 -167,717 -179,325 -173,071 12.50%
NP 419,290 417,992 394,458 413,184 417,358 407,659 401,164 2.99%
-
NP to SH 418,847 417,789 394,458 413,184 417,339 407,755 401,116 2.92%
-
Tax Rate 33.00% 34.19% 34.56% 31.57% 28.67% 30.55% 30.14% -
Total Cost 3,668,540 3,499,552 3,153,604 2,619,805 2,522,520 2,387,102 2,353,662 34.46%
-
Net Worth 4,559,197 4,420,123 4,358,261 4,347,057 3,630,793 3,919,634 3,300,483 24.05%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 4,559,197 4,420,123 4,358,261 4,347,057 3,630,793 3,919,634 3,300,483 24.05%
NOSH 1,220,047 1,215,621 1,209,720 1,209,935 1,210,264 1,114,197 1,100,161 7.14%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 10.26% 10.67% 11.12% 13.62% 14.20% 14.59% 14.56% -
ROE 9.19% 9.45% 9.05% 9.50% 11.49% 10.40% 12.15% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 335.05 322.27 293.30 250.67 242.91 250.83 250.40 21.44%
EPS 34.33 34.37 32.61 34.15 34.48 36.60 36.46 -3.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.7369 3.6361 3.6027 3.5928 3.00 3.5179 3.00 15.78%
Adjusted Per Share Value based on latest NOSH - 1,209,935
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 244.99 234.79 212.64 181.77 176.19 167.50 165.10 30.12%
EPS 25.10 25.04 23.64 24.76 25.01 24.44 24.04 2.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7324 2.6491 2.612 2.6053 2.176 2.3491 1.978 24.05%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 6.31 5.86 5.21 5.56 5.56 5.85 5.80 -
P/RPS 1.88 1.82 1.78 2.22 2.29 2.33 2.32 -13.09%
P/EPS 18.38 17.05 15.98 16.28 16.12 15.99 15.91 10.10%
EY 5.44 5.86 6.26 6.14 6.20 6.26 6.29 -9.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 1.61 1.45 1.55 1.85 1.66 1.93 -8.47%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 23/07/13 26/04/13 20/02/13 23/10/12 27/07/12 26/04/12 21/02/12 -
Price 6.71 6.00 5.40 5.87 5.57 5.75 5.78 -
P/RPS 2.00 1.86 1.84 2.34 2.29 2.29 2.31 -9.16%
P/EPS 19.55 17.46 16.56 17.19 16.15 15.71 15.85 15.02%
EY 5.12 5.73 6.04 5.82 6.19 6.36 6.31 -13.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 1.65 1.50 1.63 1.86 1.63 1.93 -4.54%

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