[AIRPORT] QoQ TTM 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- 1.66%
YoY- 20.02%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 3,548,062 3,032,989 2,939,878 2,794,761 2,754,826 2,762,223 2,724,846 19.14%
PBT 602,755 603,810 585,075 586,984 574,235 620,926 558,481 5.19%
Tax -208,297 -190,626 -167,717 -179,325 -173,071 -193,975 -186,616 7.56%
NP 394,458 413,184 417,358 407,659 401,164 426,951 371,865 3.99%
-
NP to SH 394,458 413,184 417,339 407,755 401,116 426,278 371,231 4.10%
-
Tax Rate 34.56% 31.57% 28.67% 30.55% 30.14% 31.24% 33.41% -
Total Cost 3,153,604 2,619,805 2,522,520 2,387,102 2,353,662 2,335,272 2,352,981 21.45%
-
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 11.12% 13.62% 14.20% 14.59% 14.56% 15.46% 13.65% -
ROE 9.05% 9.50% 11.49% 10.40% 12.15% 12.91% 11.25% -
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 293.30 250.67 242.91 250.83 250.40 250.99 247.79 11.83%
EPS 32.61 34.15 34.48 36.60 36.46 38.73 33.76 -2.27%
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 212.64 181.77 176.19 167.50 165.10 165.55 163.31 19.14%
EPS 23.64 24.76 25.01 24.44 24.04 25.55 22.25 4.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.612 2.6053 2.176 2.3491 1.978 1.9787 1.9771 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 1.78 2.22 2.29 2.33 2.32 2.11 2.61 -22.43%
P/EPS 15.98 16.28 16.12 15.99 15.91 13.66 19.17 -11.37%
EY 6.26 6.14 6.20 6.26 6.29 7.32 5.22 12.81%
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 1.84 2.34 2.29 2.29 2.31 2.34 2.62 -20.90%
P/EPS 16.56 17.19 16.15 15.71 15.85 15.18 19.22 -9.41%
EY 6.04 5.82 6.19 6.36 6.31 6.59 5.20 10.44%
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