[AIRPORT] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
20-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -30.95%
YoY- -19.35%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 1,036,142 711,333 1,120,767 1,328,275 813,202 820,599 476,843 13.80%
PBT -53,814 597,469 83,932 134,808 135,863 182,554 158,033 -
Tax 13,553 -19,744 -47,519 -56,781 -39,110 -60,014 -16,611 -
NP -40,261 577,725 36,413 78,027 96,753 122,540 141,422 -
-
NP to SH -39,838 577,728 36,895 78,027 96,753 121,915 140,973 -
-
Tax Rate - 3.30% 56.62% 42.12% 28.79% 32.87% 10.51% -
Total Cost 1,076,403 133,608 1,084,354 1,250,248 716,449 698,059 335,421 21.43%
-
Net Worth 8,476,650 7,214,528 3,693,350 4,358,261 3,300,483 2,186,557 3,358,036 16.67%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - 87,717 -
Div Payout % - - - - - - 62.22% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 8,476,650 7,214,528 3,693,350 4,358,261 3,300,483 2,186,557 3,358,036 16.67%
NOSH 1,659,191 1,351,161 1,231,116 1,209,720 1,100,161 1,093,278 1,096,465 7.14%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -3.89% 81.22% 3.25% 5.87% 11.90% 14.93% 29.66% -
ROE -0.47% 8.01% 1.00% 1.79% 2.93% 5.58% 4.20% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 65.14 52.65 91.04 109.80 73.92 75.06 43.49 6.96%
EPS -4.35 42.73 2.96 6.45 8.79 11.08 12.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 8.00 -
NAPS 5.3287 5.3395 3.00 3.6027 3.00 2.00 3.0626 9.66%
Adjusted Per Share Value based on latest NOSH - 1,209,720
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 62.10 42.63 67.17 79.61 48.74 49.18 28.58 13.80%
EPS -2.39 34.62 2.21 4.68 5.80 7.31 8.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.26 -
NAPS 5.0802 4.3238 2.2135 2.612 1.978 1.3105 2.0125 16.67%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 5.61 6.80 9.00 5.21 5.80 6.28 3.97 -
P/RPS 8.61 12.92 9.89 4.74 7.85 8.37 9.13 -0.97%
P/EPS -224.01 15.90 300.31 80.78 65.95 56.32 30.88 -
EY -0.45 6.29 0.33 1.24 1.52 1.78 3.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.02 -
P/NAPS 1.05 1.27 3.00 1.45 1.93 3.14 1.30 -3.49%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 17/02/16 13/02/15 27/01/14 20/02/13 21/02/12 16/02/11 24/02/10 -
Price 6.18 7.01 8.68 5.40 5.78 6.20 4.95 -
P/RPS 9.49 13.32 9.53 4.92 7.82 8.26 11.38 -2.98%
P/EPS -246.77 16.39 289.64 83.72 65.72 55.60 38.50 -
EY -0.41 6.10 0.35 1.19 1.52 1.80 2.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.62 -
P/NAPS 1.16 1.31 2.89 1.50 1.93 3.10 1.62 -5.41%

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