Highlights

[AIRPORT] QoQ Quarter Result on 2011-06-30 [#2]

Stock [AIRPORT]: MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date 28-Jul-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     -5.18%    YoY -     52.82%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 657,705 813,202 661,155 662,699 617,770 820,599 623,778 3.59%
  QoQ % -19.12% 23.00% -0.23% 7.27% -24.72% 31.55% -
  Horiz. % 105.44% 130.37% 105.99% 106.24% 99.04% 131.55% 100.00%
PBT 153,667 135,863 154,126 143,328 140,918 182,554 91,681 41.06%
  QoQ % 13.10% -11.85% 7.53% 1.71% -22.81% 99.12% -
  Horiz. % 167.61% 148.19% 168.11% 156.33% 153.70% 199.12% 100.00%
Tax -50,938 -39,110 -36,944 -52,333 -44,684 -60,014 -29,585 43.61%
  QoQ % -30.24% -5.86% 29.41% -17.12% 25.54% -102.85% -
  Horiz. % 172.18% 132.20% 124.87% 176.89% 151.04% 202.85% 100.00%
NP 102,729 96,753 117,182 90,995 96,234 122,540 62,096 39.84%
  QoQ % 6.18% -17.43% 28.78% -5.44% -21.47% 97.34% -
  Horiz. % 165.44% 155.81% 188.71% 146.54% 154.98% 197.34% 100.00%
NP to SH 102,729 96,753 117,163 91,110 96,090 121,915 62,116 39.81%
  QoQ % 6.18% -17.42% 28.60% -5.18% -21.18% 96.27% -
  Horiz. % 165.38% 155.76% 188.62% 146.68% 154.69% 196.27% 100.00%
Tax Rate 33.15 % 28.79 % 23.97 % 36.51 % 31.71 % 32.87 % 32.27 % 1.81%
  QoQ % 15.14% 20.11% -34.35% 15.14% -3.53% 1.86% -
  Horiz. % 102.73% 89.22% 74.28% 113.14% 98.26% 101.86% 100.00%
Total Cost 554,976 716,449 543,973 571,704 521,536 698,059 561,682 -0.80%
  QoQ % -22.54% 31.71% -4.85% 9.62% -25.29% 24.28% -
  Horiz. % 98.81% 127.55% 96.85% 101.78% 92.85% 124.28% 100.00%
Net Worth 3,919,634 3,300,483 3,301,587 3,298,953 3,296,259 2,186,557 3,328,211 11.51%
  QoQ % 18.76% -0.03% 0.08% 0.08% 50.75% -34.30% -
  Horiz. % 117.77% 99.17% 99.20% 99.12% 99.04% 65.70% 100.00%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 3,919,634 3,300,483 3,301,587 3,298,953 3,296,259 2,186,557 3,328,211 11.51%
  QoQ % 18.76% -0.03% 0.08% 0.08% 50.75% -34.30% -
  Horiz. % 117.77% 99.17% 99.20% 99.12% 99.04% 65.70% 100.00%
NOSH 1,114,197 1,100,161 1,100,529 1,099,651 1,098,753 1,093,278 1,100,053 0.85%
  QoQ % 1.28% -0.03% 0.08% 0.08% 0.50% -0.62% -
  Horiz. % 101.29% 100.01% 100.04% 99.96% 99.88% 99.38% 100.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 15.62 % 11.90 % 17.72 % 13.73 % 15.58 % 14.93 % 9.95 % 35.04%
  QoQ % 31.26% -32.84% 29.06% -11.87% 4.35% 50.05% -
  Horiz. % 156.98% 119.60% 178.09% 137.99% 156.58% 150.05% 100.00%
ROE 2.62 % 2.93 % 3.55 % 2.76 % 2.92 % 5.58 % 1.87 % 25.18%
  QoQ % -10.58% -17.46% 28.62% -5.48% -47.67% 198.40% -
  Horiz. % 140.11% 156.68% 189.84% 147.59% 156.15% 298.40% 100.00%
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 59.03 73.92 60.08 60.26 56.22 75.06 56.70 2.72%
  QoQ % -20.14% 23.04% -0.30% 7.19% -25.10% 32.38% -
  Horiz. % 104.11% 130.37% 105.96% 106.28% 99.15% 132.38% 100.00%
EPS 9.22 8.79 10.65 8.28 8.74 11.08 5.65 38.57%
  QoQ % 4.89% -17.46% 28.62% -5.26% -21.12% 96.11% -
  Horiz. % 163.19% 155.58% 188.50% 146.55% 154.69% 196.11% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 3.5179 3.0000 3.0000 3.0000 3.0000 2.0000 3.0255 10.57%
  QoQ % 17.26% 0.00% 0.00% 0.00% 50.00% -33.90% -
  Horiz. % 116.27% 99.16% 99.16% 99.16% 99.16% 66.10% 100.00%
Adjusted Per Share Value based on latest NOSH - 56,191,999
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 39.64 49.01 39.85 39.94 37.23 49.46 37.60 3.58%
  QoQ % -19.12% 22.99% -0.23% 7.28% -24.73% 31.54% -
  Horiz. % 105.43% 130.35% 105.98% 106.22% 99.02% 131.54% 100.00%
EPS 6.19 5.83 7.06 5.49 5.79 7.35 3.74 39.88%
  QoQ % 6.17% -17.42% 28.60% -5.18% -21.22% 96.52% -
  Horiz. % 165.51% 155.88% 188.77% 146.79% 154.81% 196.52% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 2.3624 1.9892 1.9899 1.9883 1.9867 1.3178 2.0059 11.51%
  QoQ % 18.76% -0.04% 0.08% 0.08% 50.76% -34.30% -
  Horiz. % 117.77% 99.17% 99.20% 99.12% 99.04% 65.70% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 5.8500 5.8000 5.2900 6.4700 6.0800 6.2800 5.7500 -
P/RPS 9.91 7.85 8.81 10.74 10.81 8.37 10.14 -1.52%
  QoQ % 26.24% -10.90% -17.97% -0.65% 29.15% -17.46% -
  Horiz. % 97.73% 77.42% 86.88% 105.92% 106.61% 82.54% 100.00%
P/EPS 63.45 65.95 49.69 78.09 69.52 56.32 101.83 -27.03%
  QoQ % -3.79% 32.72% -36.37% 12.33% 23.44% -44.69% -
  Horiz. % 62.31% 64.76% 48.80% 76.69% 68.27% 55.31% 100.00%
EY 1.58 1.52 2.01 1.28 1.44 1.78 0.98 37.46%
  QoQ % 3.95% -24.38% 57.03% -11.11% -19.10% 81.63% -
  Horiz. % 161.22% 155.10% 205.10% 130.61% 146.94% 181.63% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.66 1.93 1.76 2.16 2.03 3.14 1.90 -8.60%
  QoQ % -13.99% 9.66% -18.52% 6.40% -35.35% 65.26% -
  Horiz. % 87.37% 101.58% 92.63% 113.68% 106.84% 165.26% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 26/04/12 21/02/12 25/10/11 28/07/11 31/05/11 16/02/11 29/10/10 -
Price 5.7500 5.7800 5.8800 6.4900 6.3700 6.2000 6.0700 -
P/RPS 9.74 7.82 9.79 10.77 11.33 8.26 10.70 -6.07%
  QoQ % 24.55% -20.12% -9.10% -4.94% 37.17% -22.80% -
  Horiz. % 91.03% 73.08% 91.50% 100.65% 105.89% 77.20% 100.00%
P/EPS 62.36 65.72 55.23 78.33 72.84 55.60 107.50 -30.42%
  QoQ % -5.11% 18.99% -29.49% 7.54% 31.01% -48.28% -
  Horiz. % 58.01% 61.13% 51.38% 72.87% 67.76% 51.72% 100.00%
EY 1.60 1.52 1.81 1.28 1.37 1.80 0.93 43.53%
  QoQ % 5.26% -16.02% 41.41% -6.57% -23.89% 93.55% -
  Horiz. % 172.04% 163.44% 194.62% 137.63% 147.31% 193.55% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.63 1.93 1.96 2.16 2.12 3.10 2.01 -13.03%
  QoQ % -15.54% -1.53% -9.26% 1.89% -31.61% 54.23% -
  Horiz. % 81.09% 96.02% 97.51% 107.46% 105.47% 154.23% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

375  307  524  681 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.34-0.005 
 JAG 0.055+0.005 
 PERDANA 0.43+0.04 
 HSI-C5D 0.40-0.035 
 DAYANG 1.41+0.03 
 TALAMT 0.040.00 
 FGV 1.23+0.11 
 HSI-C3V 0.10-0.04 
 DESTINI 0.325-0.02 
 APFT 0.020.00 
Partners & Brokers