[AIRPORT] YoY Annualized Quarter 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- 8.39%
YoY- 56.19%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 3,509,850 3,970,656 2,959,716 2,588,832 2,196,540 1,547,000 1,440,073 15.99%
PBT 202,478 625,649 623,932 584,494 389,882 429,420 435,905 -11.99%
Tax -88,325 -170,802 -202,021 -178,614 -129,973 -113,212 -104,944 -2.83%
NP 114,153 454,846 421,910 405,880 259,909 316,208 330,961 -16.24%
-
NP to SH 114,188 454,117 421,910 405,816 259,825 315,932 331,202 -16.25%
-
Tax Rate 43.62% 27.30% 32.38% 30.56% 33.34% 26.36% 24.07% -
Total Cost 3,395,697 3,515,809 2,537,805 2,182,952 1,936,630 1,230,792 1,109,112 20.49%
-
Net Worth 5,636,674 4,687,049 4,232,614 3,300,450 3,326,797 3,282,543 3,153,518 10.15%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 5,636,674 4,687,049 4,232,614 3,300,450 3,326,797 3,282,543 3,153,518 10.15%
NOSH 1,336,053 1,224,252 1,178,082 1,100,150 1,099,585 1,099,016 1,100,128 3.28%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 3.25% 11.46% 14.26% 15.68% 11.83% 20.44% 22.98% -
ROE 2.03% 9.69% 9.97% 12.30% 7.81% 9.62% 10.50% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 262.70 324.33 251.23 235.32 199.76 140.76 130.90 12.30%
EPS 8.55 37.15 35.81 36.89 23.63 28.75 30.08 -18.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.2189 3.8285 3.5928 3.00 3.0255 2.9868 2.8665 6.65%
Adjusted Per Share Value based on latest NOSH - 1,100,529
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 195.88 221.59 165.18 144.48 122.58 86.33 80.37 15.99%
EPS 6.37 25.34 23.55 22.65 14.50 17.63 18.48 -16.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1457 2.6157 2.3621 1.8419 1.8566 1.8319 1.7599 10.15%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 7.49 7.59 5.56 5.29 5.75 3.45 2.61 -
P/RPS 2.85 2.34 2.21 2.25 2.88 2.45 1.99 6.16%
P/EPS 87.64 20.46 15.52 14.34 24.33 12.00 8.67 47.01%
EY 1.14 4.89 6.44 6.97 4.11 8.33 11.53 -31.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 1.98 1.55 1.76 1.90 1.16 0.91 11.82%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 03/11/14 31/10/13 23/10/12 25/10/11 29/10/10 25/11/09 27/11/08 -
Price 7.23 8.41 5.87 5.88 6.07 3.75 2.04 -
P/RPS 2.75 2.59 2.34 2.50 3.04 2.66 1.56 9.90%
P/EPS 84.59 22.67 16.39 15.94 25.69 13.04 6.78 52.26%
EY 1.18 4.41 6.10 6.27 3.89 7.67 14.76 -34.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 2.20 1.63 1.96 2.01 1.26 0.71 15.76%

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