[AIRPORT] YoY TTM 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- -1.0%
YoY- -3.07%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 3,545,398 3,753,155 4,306,267 3,032,989 2,762,223 2,124,248 1,515,168 15.21%
PBT 697,222 235,791 604,047 603,810 620,926 450,445 417,332 8.92%
Tax -39,124 -113,762 -184,883 -190,626 -193,975 -114,091 -122,576 -17.32%
NP 658,098 122,029 419,164 413,184 426,951 336,354 294,756 14.31%
-
NP to SH 658,924 122,537 418,618 413,184 426,278 335,842 294,187 14.37%
-
Tax Rate 5.61% 48.25% 30.61% 31.57% 31.24% 25.33% 29.37% -
Total Cost 2,887,300 3,631,126 3,887,103 2,619,805 2,335,272 1,787,894 1,220,412 15.42%
-
Net Worth 7,838,455 5,642,779 4,688,062 4,347,057 3,301,587 3,328,211 3,283,197 15.60%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - 87,717 43,690 -
Div Payout % - - - - - 26.12% 14.85% -
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 7,838,455 5,642,779 4,688,062 4,347,057 3,301,587 3,328,211 3,283,197 15.60%
NOSH 1,659,191 1,337,500 1,224,516 1,209,935 1,100,529 1,100,053 1,099,235 7.09%
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 18.56% 3.25% 9.73% 13.62% 15.46% 15.83% 19.45% -
ROE 8.41% 2.17% 8.93% 9.50% 12.91% 10.09% 8.96% -
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 226.15 280.61 351.67 250.67 250.99 193.10 137.84 8.59%
EPS 42.03 9.16 34.19 34.15 38.73 30.53 26.76 7.81%
DPS 0.00 0.00 0.00 0.00 0.00 8.00 4.00 -
NAPS 5.00 4.2189 3.8285 3.5928 3.00 3.0255 2.9868 8.96%
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 212.48 224.93 258.08 181.77 165.55 127.31 90.81 15.21%
EPS 39.49 7.34 25.09 24.76 25.55 20.13 17.63 14.37%
DPS 0.00 0.00 0.00 0.00 0.00 5.26 2.62 -
NAPS 4.6978 3.3818 2.8097 2.6053 1.9787 1.9947 1.9677 15.60%
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 2.32 2.67 2.16 2.22 2.11 2.98 2.50 -1.23%
P/EPS 12.49 81.75 22.20 16.28 13.66 18.83 12.89 -0.52%
EY 8.01 1.22 4.50 6.14 7.32 5.31 7.76 0.52%
DY 0.00 0.00 0.00 0.00 0.00 1.39 1.16 -
P/NAPS 1.05 1.78 1.98 1.55 1.76 1.90 1.16 -1.64%
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 2.37 2.58 2.39 2.34 2.34 3.14 2.72 -2.26%
P/EPS 12.78 78.92 24.60 17.19 15.18 19.88 14.01 -1.51%
EY 7.83 1.27 4.06 5.82 6.59 5.03 7.14 1.54%
DY 0.00 0.00 0.00 0.00 0.00 1.32 1.07 -
P/NAPS 1.07 1.71 2.20 1.63 1.96 2.01 1.26 -2.68%

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