[AIRPORT] YoY Annual (Unaudited) Result on 31-Dec-2012 [#4]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
20-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
YoY- -1.66%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 3,870,207 3,343,721 4,098,759 3,548,062 2,754,812 2,468,004 1,637,093 15.41%
PBT 45,939 749,327 553,168 602,756 574,192 474,964 480,098 -32.35%
Tax -5,827 -85,988 -175,621 -208,296 -173,029 -157,494 -101,520 -37.87%
NP 40,112 663,339 377,547 394,460 401,163 317,470 378,578 -31.19%
-
NP to SH 40,904 663,368 377,483 394,460 401,115 316,784 377,922 -30.95%
-
Tax Rate 12.68% 11.48% 31.75% 34.56% 30.13% 33.16% 21.15% -
Total Cost 3,830,095 2,680,382 3,721,212 3,153,602 2,353,649 2,150,534 1,258,515 20.37%
-
Net Worth 8,476,650 7,211,697 4,652,989 4,272,763 3,546,353 3,302,169 3,368,448 16.61%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - 247,615 -
Div Payout % - - - - - - 65.52% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 8,476,650 7,211,697 4,652,989 4,272,763 3,546,353 3,302,169 3,368,448 16.61%
NOSH 1,659,191 1,350,631 1,225,761 1,185,989 1,099,849 1,097,430 1,098,072 7.11%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 1.04% 19.84% 9.21% 11.12% 14.56% 12.86% 23.13% -
ROE 0.48% 9.20% 8.11% 9.23% 11.31% 9.59% 11.22% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 243.29 247.57 334.38 299.16 250.47 224.89 149.09 8.50%
EPS -1.09 49.10 30.79 33.26 36.47 28.80 34.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 22.55 -
NAPS 5.3287 5.3395 3.796 3.6027 3.2244 3.009 3.0676 9.63%
Adjusted Per Share Value based on latest NOSH - 1,209,720
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 215.99 186.61 228.74 198.01 153.74 137.73 91.36 15.41%
EPS 2.28 37.02 21.07 22.01 22.39 17.68 21.09 -30.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 13.82 -
NAPS 4.7306 4.0247 2.5967 2.3845 1.9791 1.8429 1.8799 16.61%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 5.61 6.80 9.00 5.21 5.80 6.28 3.97 -
P/RPS 2.31 2.75 2.69 1.74 2.32 2.79 2.66 -2.32%
P/EPS 218.17 13.84 29.22 15.66 15.90 21.76 11.54 63.18%
EY 0.46 7.22 3.42 6.38 6.29 4.60 8.67 -38.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.68 -
P/NAPS 1.05 1.27 2.37 1.45 1.80 2.09 1.29 -3.37%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 17/02/16 13/02/15 27/01/14 20/02/13 21/02/12 16/02/11 24/02/10 -
Price 6.18 7.01 8.68 5.40 5.78 6.20 4.95 -
P/RPS 2.54 2.83 2.60 1.81 2.31 2.76 3.32 -4.36%
P/EPS 240.34 14.27 28.19 16.24 15.85 21.48 14.38 59.86%
EY 0.42 7.01 3.55 6.16 6.31 4.66 6.95 -37.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.56 -
P/NAPS 1.16 1.31 2.29 1.50 1.79 2.06 1.61 -5.31%

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