[AIRPORT] YoY Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
28-Jul-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -2.59%
YoY- 41.01%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 3,913,256 4,010,578 2,931,042 2,560,938 2,047,254 1,565,780 1,431,024 18.24%
PBT 282,494 636,234 590,174 568,490 401,462 421,650 385,438 -5.04%
Tax -114,422 -179,724 -183,326 -194,034 -135,790 -114,338 -69,126 8.75%
NP 168,072 456,510 406,848 374,456 265,672 307,312 316,312 -9.99%
-
NP to SH 168,072 455,624 406,848 374,398 265,506 307,034 316,674 -10.01%
-
Tax Rate 40.50% 28.25% 31.06% 34.13% 33.82% 27.12% 17.93% -
Total Cost 3,745,184 3,554,068 2,524,194 2,186,482 1,781,582 1,258,468 1,114,712 22.37%
-
Net Worth 5,552,830 4,559,778 3,487,268 3,299,728 3,265,999 3,209,351 3,065,292 10.40%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 5,552,830 4,559,778 3,487,268 3,299,728 3,265,999 3,209,351 3,065,292 10.40%
NOSH 1,317,178 1,220,203 1,162,422 1,099,909 1,099,367 1,098,904 1,100,090 3.04%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 4.29% 11.38% 13.88% 14.62% 12.98% 19.63% 22.10% -
ROE 3.03% 9.99% 11.67% 11.35% 8.13% 9.57% 10.33% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 297.09 328.68 252.15 232.83 186.22 142.49 130.08 14.74%
EPS 12.76 37.40 35.00 34.04 24.14 27.94 28.76 -12.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.2157 3.7369 3.00 3.00 2.9708 2.9205 2.7864 7.14%
Adjusted Per Share Value based on latest NOSH - 1,099,651
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 234.53 240.36 175.66 153.48 122.70 93.84 85.76 18.24%
EPS 10.07 27.31 24.38 22.44 15.91 18.40 18.98 -10.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.3279 2.7328 2.09 1.9776 1.9574 1.9234 1.8371 10.40%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 7.98 6.31 5.56 6.47 5.00 3.26 2.90 -
P/RPS 2.69 1.92 2.21 2.78 2.68 2.29 2.23 3.17%
P/EPS 62.54 16.90 15.89 19.01 20.70 11.67 10.07 35.55%
EY 1.60 5.92 6.29 5.26 4.83 8.57 9.93 -26.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 1.69 1.85 2.16 1.68 1.12 1.04 10.46%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 24/07/14 23/07/13 27/07/12 28/07/11 17/08/10 27/08/09 28/08/08 -
Price 7.60 6.71 5.57 6.49 5.42 3.34 2.74 -
P/RPS 2.56 2.04 2.21 2.79 2.91 2.34 2.11 3.27%
P/EPS 59.56 17.97 15.91 19.07 22.44 11.95 9.52 35.72%
EY 1.68 5.56 6.28 5.24 4.46 8.37 10.51 -26.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 1.80 1.86 2.16 1.82 1.14 0.98 10.65%

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