[AIRPORT] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
31-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -0.33%
YoY- 7.63%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 4,123,645 3,778,753 3,509,850 3,970,656 2,959,716 2,588,832 2,196,540 11.05%
PBT 131,598 133,002 202,478 625,649 623,932 584,494 389,882 -16.54%
Tax -83,537 -25,840 -88,325 -170,802 -202,021 -178,614 -129,973 -7.09%
NP 48,061 107,162 114,153 454,846 421,910 405,880 259,909 -24.50%
-
NP to SH 49,420 107,654 114,188 454,117 421,910 405,816 259,825 -24.14%
-
Tax Rate 63.48% 19.43% 43.62% 27.30% 32.38% 30.56% 33.34% -
Total Cost 4,075,584 3,671,590 3,395,697 3,515,809 2,537,805 2,182,952 1,936,630 13.18%
-
Net Worth 8,619,667 8,637,193 5,636,674 4,687,049 4,232,614 3,300,450 3,326,797 17.17%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 8,619,667 8,637,193 5,636,674 4,687,049 4,232,614 3,300,450 3,326,797 17.17%
NOSH 1,659,191 1,659,191 1,336,053 1,224,252 1,178,082 1,100,150 1,099,585 7.09%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 1.17% 2.84% 3.25% 11.46% 14.26% 15.68% 11.83% -
ROE 0.57% 1.25% 2.03% 9.69% 9.97% 12.30% 7.81% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 248.53 241.04 262.70 324.33 251.23 235.32 199.76 3.70%
EPS -0.57 3.17 8.55 37.15 35.81 36.89 23.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.1951 5.5095 4.2189 3.8285 3.5928 3.00 3.0255 9.42%
Adjusted Per Share Value based on latest NOSH - 1,224,516
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 247.14 226.47 210.35 237.97 177.38 155.15 131.64 11.05%
EPS 2.96 6.45 6.84 27.22 25.29 24.32 15.57 -24.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.1659 5.1765 3.3782 2.809 2.5367 1.978 1.9938 17.17%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 6.54 5.25 7.49 7.59 5.56 5.29 5.75 -
P/RPS 2.63 2.18 2.85 2.34 2.21 2.25 2.88 -1.50%
P/EPS 219.57 76.45 87.64 20.46 15.52 14.34 24.33 44.24%
EY 0.46 1.31 1.14 4.89 6.44 6.97 4.11 -30.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 0.95 1.78 1.98 1.55 1.76 1.90 -6.61%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 27/10/16 27/10/15 03/11/14 31/10/13 23/10/12 25/10/11 29/10/10 -
Price 6.50 5.37 7.23 8.41 5.87 5.88 6.07 -
P/RPS 2.62 2.23 2.75 2.59 2.34 2.50 3.04 -2.44%
P/EPS 218.23 78.20 84.59 22.67 16.39 15.94 25.69 42.79%
EY 0.46 1.28 1.18 4.41 6.10 6.27 3.89 -29.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 0.97 1.71 2.20 1.63 1.96 2.01 -7.60%

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