[AIRPORT] YoY TTM Result on 31-Mar-2012 [#1]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
26-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 1.66%
YoY- 20.02%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 3,438,819 3,852,653 3,917,544 2,794,761 2,587,161 1,745,677 1,469,779 15.21%
PBT 609,647 546,086 635,150 586,984 496,160 474,556 439,300 5.61%
Tax -43,020 -166,088 -217,158 -179,325 -155,660 -114,850 -133,073 -17.14%
NP 566,627 379,998 417,992 407,659 340,500 359,706 306,227 10.79%
-
NP to SH 567,237 380,137 417,789 407,755 339,739 359,126 305,820 10.83%
-
Tax Rate 7.06% 30.41% 34.19% 30.55% 31.37% 24.20% 30.29% -
Total Cost 2,872,192 3,472,655 3,499,552 2,387,102 2,246,661 1,385,971 1,163,552 16.24%
-
Net Worth 13,244,484 5,336,012 4,420,123 3,919,634 3,296,259 3,328,606 3,267,814 26.25%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - 87,717 43,690 -
Div Payout % - - - - - 24.43% 14.29% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 13,244,484 5,336,012 4,420,123 3,919,634 3,296,259 3,328,606 3,267,814 26.25%
NOSH 2,545,156 1,263,110 1,215,621 1,114,197 1,098,753 1,099,166 1,098,351 15.02%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 16.48% 9.86% 10.67% 14.59% 13.16% 20.61% 20.83% -
ROE 4.28% 7.12% 9.45% 10.40% 10.31% 10.79% 9.36% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 135.11 305.01 322.27 250.83 235.46 158.82 133.82 0.15%
EPS 22.29 30.10 34.37 36.60 30.92 32.67 27.84 -3.63%
DPS 0.00 0.00 0.00 0.00 0.00 8.00 4.00 -
NAPS 5.2038 4.2245 3.6361 3.5179 3.00 3.0283 2.9752 9.76%
Adjusted Per Share Value based on latest NOSH - 1,114,197
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 191.91 215.01 218.63 155.97 144.38 97.42 82.03 15.21%
EPS 31.66 21.21 23.32 22.76 18.96 20.04 17.07 10.83%
DPS 0.00 0.00 0.00 0.00 0.00 4.90 2.44 -
NAPS 7.3915 2.9779 2.4668 2.1875 1.8396 1.8576 1.8237 26.25%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 7.00 8.00 5.86 5.85 6.08 4.82 2.49 -
P/RPS 5.18 2.62 1.82 2.33 2.58 3.03 1.86 18.60%
P/EPS 31.41 26.58 17.05 15.99 19.66 14.75 8.94 23.28%
EY 3.18 3.76 5.86 6.26 5.09 6.78 11.18 -18.89%
DY 0.00 0.00 0.00 0.00 0.00 1.66 1.61 -
P/NAPS 1.35 1.89 1.61 1.66 2.03 1.59 0.84 8.22%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 05/05/15 24/04/14 26/04/13 26/04/12 31/05/11 17/05/10 28/05/09 -
Price 6.82 8.02 6.00 5.75 6.37 4.98 3.60 -
P/RPS 5.05 2.63 1.86 2.29 2.71 3.14 2.69 11.06%
P/EPS 30.60 26.65 17.46 15.71 20.60 15.24 12.93 15.43%
EY 3.27 3.75 5.73 6.36 4.85 6.56 7.73 -13.35%
DY 0.00 0.00 0.00 0.00 0.00 1.61 1.11 -
P/NAPS 1.31 1.90 1.65 1.63 2.12 1.64 1.21 1.33%

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