[AIRPORT] YoY Annualized Quarter 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- 3.7%
YoY- 3.97%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 3,778,753 3,509,850 3,970,656 2,959,716 2,588,832 2,196,540 1,547,000 16.04%
PBT 133,002 202,478 625,649 623,932 584,494 389,882 429,420 -17.73%
Tax -25,840 -88,325 -170,802 -202,021 -178,614 -129,973 -113,212 -21.81%
NP 107,162 114,153 454,846 421,910 405,880 259,909 316,208 -16.49%
-
NP to SH 107,654 114,188 454,117 421,910 405,816 259,825 315,932 -16.41%
-
Tax Rate 19.43% 43.62% 27.30% 32.38% 30.56% 33.34% 26.36% -
Total Cost 3,671,590 3,395,697 3,515,809 2,537,805 2,182,952 1,936,630 1,230,792 19.97%
-
Net Worth 8,637,193 5,636,674 4,687,049 4,232,614 3,300,450 3,326,797 3,282,543 17.48%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 8,637,193 5,636,674 4,687,049 4,232,614 3,300,450 3,326,797 3,282,543 17.48%
NOSH 1,659,191 1,336,053 1,224,252 1,178,082 1,100,150 1,099,585 1,099,016 7.10%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 2.84% 3.25% 11.46% 14.26% 15.68% 11.83% 20.44% -
ROE 1.25% 2.03% 9.69% 9.97% 12.30% 7.81% 9.62% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 241.04 262.70 324.33 251.23 235.32 199.76 140.76 9.37%
EPS 3.17 8.55 37.15 35.81 36.89 23.63 28.75 -30.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.5095 4.2189 3.8285 3.5928 3.00 3.0255 2.9868 10.73%
Adjusted Per Share Value based on latest NOSH - 1,209,935
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 210.88 195.88 221.59 165.18 144.48 122.58 86.33 16.04%
EPS 6.01 6.37 25.34 23.55 22.65 14.50 17.63 -16.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.8202 3.1457 2.6157 2.3621 1.8419 1.8566 1.8319 17.48%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 5.25 7.49 7.59 5.56 5.29 5.75 3.45 -
P/RPS 2.18 2.85 2.34 2.21 2.25 2.88 2.45 -1.92%
P/EPS 76.45 87.64 20.46 15.52 14.34 24.33 12.00 36.13%
EY 1.31 1.14 4.89 6.44 6.97 4.11 8.33 -26.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.78 1.98 1.55 1.76 1.90 1.16 -3.27%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 27/10/15 03/11/14 31/10/13 23/10/12 25/10/11 29/10/10 25/11/09 -
Price 5.37 7.23 8.41 5.87 5.88 6.07 3.75 -
P/RPS 2.23 2.75 2.59 2.34 2.50 3.04 2.66 -2.89%
P/EPS 78.20 84.59 22.67 16.39 15.94 25.69 13.04 34.77%
EY 1.28 1.18 4.41 6.10 6.27 3.89 7.67 -25.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.71 2.20 1.63 1.96 2.01 1.26 -4.26%

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