[AIRPORT] YoY Quarter Result on 30-Jun-2013 [#2]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
23-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -19.28%
YoY- 1.05%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 997,604 939,960 1,175,547 978,102 807,816 662,699 525,014 11.28%
PBT 17,512 1,676 -37,729 132,055 141,419 143,328 81,007 -22.51%
Tax -8,919 -21,787 -6,945 -30,063 -40,725 -52,333 -21,377 -13.54%
NP 8,593 -20,111 -44,674 101,992 100,694 90,995 59,630 -27.57%
-
NP to SH 9,378 -19,884 -44,674 101,752 100,694 91,110 59,618 -26.50%
-
Tax Rate 50.93% 1,299.94% - 22.77% 28.80% 36.51% 26.39% -
Total Cost 989,011 960,071 1,220,221 876,110 707,122 571,704 465,384 13.37%
-
Net Worth 8,605,232 7,971,906 5,555,521 4,559,197 3,630,793 3,298,953 3,266,726 17.50%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 8,605,232 7,971,906 5,555,521 4,559,197 3,630,793 3,298,953 3,266,726 17.50%
NOSH 1,659,191 1,659,191 1,317,817 1,220,047 1,210,264 1,099,651 1,099,611 7.09%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 0.86% -2.14% -3.80% 10.43% 12.46% 13.73% 11.36% -
ROE 0.11% -0.25% -0.80% 2.23% 2.77% 2.76% 1.83% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 60.13 61.79 89.20 80.17 66.75 60.26 47.75 3.91%
EPS -1.21 -3.20 -3.39 8.35 8.66 8.28 5.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.1864 5.2406 4.2157 3.7369 3.00 3.00 2.9708 9.72%
Adjusted Per Share Value based on latest NOSH - 1,220,047
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 55.67 52.46 65.60 54.59 45.08 36.98 29.30 11.27%
EPS 0.52 -1.11 -2.49 5.68 5.62 5.08 3.33 -26.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.8024 4.4489 3.1004 2.5444 2.0263 1.8411 1.8231 17.50%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 6.12 6.21 7.98 6.31 5.56 6.47 5.00 -
P/RPS 10.18 10.05 8.95 7.87 8.33 10.74 10.47 -0.46%
P/EPS 1,082.77 -475.08 -235.40 75.66 66.83 78.09 92.22 50.70%
EY 0.09 -0.21 -0.42 1.32 1.50 1.28 1.08 -33.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.18 1.89 1.69 1.85 2.16 1.68 -5.71%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 28/07/16 30/07/15 24/07/14 23/07/13 27/07/12 28/07/11 17/08/10 -
Price 5.85 6.05 7.60 6.71 5.57 6.49 5.42 -
P/RPS 9.73 9.79 8.52 8.37 8.34 10.77 11.35 -2.53%
P/EPS 1,035.00 -462.84 -224.19 80.46 66.95 78.33 99.97 47.57%
EY 0.10 -0.22 -0.45 1.24 1.49 1.28 1.00 -31.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.15 1.80 1.80 1.86 2.16 1.82 -7.62%

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