[AIRPORT] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
26-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 5.91%
YoY- 2.46%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 4,013,497 3,438,819 3,852,653 3,917,544 2,794,761 2,587,161 1,745,677 14.86%
PBT 44,852 609,647 546,086 635,150 586,984 496,160 474,556 -32.48%
Tax -20,234 -43,020 -166,088 -217,158 -179,325 -155,660 -114,850 -25.10%
NP 24,618 566,627 379,998 417,992 407,659 340,500 359,706 -36.01%
-
NP to SH 25,793 567,237 380,137 417,789 407,755 339,739 359,126 -35.50%
-
Tax Rate 45.11% 7.06% 30.41% 34.19% 30.55% 31.37% 24.20% -
Total Cost 3,988,879 2,872,192 3,472,655 3,499,552 2,387,102 2,246,661 1,385,971 19.24%
-
Net Worth 68,316,359 13,244,484 5,336,012 4,420,123 3,919,634 3,296,259 3,328,606 65.39%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - 87,717 -
Div Payout % - - - - - - 24.43% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 68,316,359 13,244,484 5,336,012 4,420,123 3,919,634 3,296,259 3,328,606 65.39%
NOSH 1,659,191 2,545,156 1,263,110 1,215,621 1,114,197 1,098,753 1,099,166 7.09%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 0.61% 16.48% 9.86% 10.67% 14.59% 13.16% 20.61% -
ROE 0.04% 4.28% 7.12% 9.45% 10.40% 10.31% 10.79% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 30.67 135.11 305.01 322.27 250.83 235.46 158.82 -23.95%
EPS 0.20 22.29 30.10 34.37 36.60 30.92 32.67 -57.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 8.00 -
NAPS 5.2202 5.2038 4.2245 3.6361 3.5179 3.00 3.0283 9.49%
Adjusted Per Share Value based on latest NOSH - 1,215,621
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 240.54 206.10 230.90 234.79 167.50 155.05 104.62 14.87%
EPS 1.55 34.00 22.78 25.04 24.44 20.36 21.52 -35.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.26 -
NAPS 40.9434 7.9377 3.198 2.6491 2.3491 1.9755 1.9949 65.39%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 6.80 7.00 8.00 5.86 5.85 6.08 4.82 -
P/RPS 22.17 5.18 2.62 1.82 2.33 2.58 3.03 39.29%
P/EPS 3,450.20 31.41 26.58 17.05 15.99 19.66 14.75 148.01%
EY 0.03 3.18 3.76 5.86 6.26 5.09 6.78 -59.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.66 -
P/NAPS 1.30 1.35 1.89 1.61 1.66 2.03 1.59 -3.29%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 27/04/16 05/05/15 24/04/14 26/04/13 26/04/12 31/05/11 17/05/10 -
Price 6.50 6.82 8.02 6.00 5.75 6.37 4.98 -
P/RPS 21.19 5.05 2.63 1.86 2.29 2.71 3.14 37.42%
P/EPS 3,297.99 30.60 26.65 17.46 15.71 20.60 15.24 144.82%
EY 0.03 3.27 3.75 5.73 6.36 4.85 6.56 -59.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.61 -
P/NAPS 1.25 1.31 1.90 1.65 1.63 2.12 1.64 -4.42%

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