Highlights

[AIRPORT] QoQ Quarter Result on 2012-06-30 [#2]

Stock [AIRPORT]: MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date 27-Jul-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     -1.98%    YoY -     10.52%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 1,027,187 1,328,275 754,266 807,816 657,705 813,202 661,155 34.11%
  QoQ % -22.67% 76.10% -6.63% 22.82% -19.12% 23.00% -
  Horiz. % 155.36% 200.90% 114.08% 122.18% 99.48% 123.00% 100.00%
PBT 186,062 134,808 172,861 141,419 153,667 135,863 154,126 13.36%
  QoQ % 38.02% -22.01% 22.23% -7.97% 13.10% -11.85% -
  Horiz. % 120.72% 87.47% 112.16% 91.76% 99.70% 88.15% 100.00%
Tax -59,799 -56,781 -59,853 -40,725 -50,938 -39,110 -36,944 37.82%
  QoQ % -5.32% 5.13% -46.97% 20.05% -30.24% -5.86% -
  Horiz. % 161.86% 153.69% 162.01% 110.23% 137.88% 105.86% 100.00%
NP 126,263 78,027 113,008 100,694 102,729 96,753 117,182 5.10%
  QoQ % 61.82% -30.95% 12.23% -1.98% 6.18% -17.43% -
  Horiz. % 107.75% 66.59% 96.44% 85.93% 87.67% 82.57% 100.00%
NP to SH 126,060 78,027 113,008 100,694 102,729 96,753 117,163 5.00%
  QoQ % 61.56% -30.95% 12.23% -1.98% 6.18% -17.42% -
  Horiz. % 107.59% 66.60% 96.45% 85.94% 87.68% 82.58% 100.00%
Tax Rate 32.14 % 42.12 % 34.62 % 28.80 % 33.15 % 28.79 % 23.97 % 21.57%
  QoQ % -23.69% 21.66% 20.21% -13.12% 15.14% 20.11% -
  Horiz. % 134.08% 175.72% 144.43% 120.15% 138.30% 120.11% 100.00%
Total Cost 900,924 1,250,248 641,258 707,122 554,976 716,449 543,973 39.94%
  QoQ % -27.94% 94.97% -9.31% 27.41% -22.54% 31.71% -
  Horiz. % 165.62% 229.84% 117.88% 129.99% 102.02% 131.71% 100.00%
Net Worth 4,420,123 4,358,261 4,347,057 3,630,793 3,919,634 3,300,483 3,301,587 21.45%
  QoQ % 1.42% 0.26% 19.73% -7.37% 18.76% -0.03% -
  Horiz. % 133.88% 132.01% 131.67% 109.97% 118.72% 99.97% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 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
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 4,420,123 4,358,261 4,347,057 3,630,793 3,919,634 3,300,483 3,301,587 21.45%
  QoQ % 1.42% 0.26% 19.73% -7.37% 18.76% -0.03% -
  Horiz. % 133.88% 132.01% 131.67% 109.97% 118.72% 99.97% 100.00%
NOSH 1,215,621 1,209,720 1,209,935 1,210,264 1,114,197 1,100,161 1,100,529 6.85%
  QoQ % 0.49% -0.02% -0.03% 8.62% 1.28% -0.03% -
  Horiz. % 110.46% 109.92% 109.94% 109.97% 101.24% 99.97% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 12.29 % 5.87 % 14.98 % 12.46 % 15.62 % 11.90 % 17.72 % -21.63%
  QoQ % 109.37% -60.81% 20.22% -20.23% 31.26% -32.84% -
  Horiz. % 69.36% 33.13% 84.54% 70.32% 88.15% 67.16% 100.00%
ROE 2.85 % 1.79 % 2.60 % 2.77 % 2.62 % 2.93 % 3.55 % -13.61%
  QoQ % 59.22% -31.15% -6.14% 5.73% -10.58% -17.46% -
  Horiz. % 80.28% 50.42% 73.24% 78.03% 73.80% 82.54% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 84.50 109.80 62.34 66.75 59.03 73.92 60.08 25.51%
  QoQ % -23.04% 76.13% -6.61% 13.08% -20.14% 23.04% -
  Horiz. % 140.65% 182.76% 103.76% 111.10% 98.25% 123.04% 100.00%
EPS 10.39 6.45 9.60 8.66 9.22 8.79 10.65 -1.63%
  QoQ % 61.09% -32.81% 10.85% -6.07% 4.89% -17.46% -
  Horiz. % 97.56% 60.56% 90.14% 81.31% 86.57% 82.54% 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 3.6361 3.6027 3.5928 3.0000 3.5179 3.0000 3.0000 13.66%
  QoQ % 0.93% 0.28% 19.76% -14.72% 17.26% 0.00% -
  Horiz. % 121.20% 120.09% 119.76% 100.00% 117.26% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 56,191,999
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 61.91 80.06 45.46 48.69 39.64 49.01 39.85 34.10%
  QoQ % -22.67% 76.11% -6.63% 22.83% -19.12% 22.99% -
  Horiz. % 155.36% 200.90% 114.08% 122.18% 99.47% 122.99% 100.00%
EPS 7.60 4.70 6.81 6.07 6.19 5.83 7.06 5.03%
  QoQ % 61.70% -30.98% 12.19% -1.94% 6.17% -17.42% -
  Horiz. % 107.65% 66.57% 96.46% 85.98% 87.68% 82.58% 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 2.6640 2.6267 2.6200 2.1883 2.3624 1.9892 1.9899 21.45%
  QoQ % 1.42% 0.26% 19.73% -7.37% 18.76% -0.04% -
  Horiz. % 133.88% 132.00% 131.66% 109.97% 118.72% 99.96% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 5.8600 5.2100 5.5600 5.5600 5.8500 5.8000 5.2900 -
P/RPS 6.94 4.74 8.92 8.33 9.91 7.85 8.81 -14.69%
  QoQ % 46.41% -46.86% 7.08% -15.94% 26.24% -10.90% -
  Horiz. % 78.77% 53.80% 101.25% 94.55% 112.49% 89.10% 100.00%
P/EPS 56.51 80.78 59.53 66.83 63.45 65.95 49.69 8.94%
  QoQ % -30.04% 35.70% -10.92% 5.33% -3.79% 32.72% -
  Horiz. % 113.73% 162.57% 119.80% 134.49% 127.69% 132.72% 100.00%
EY 1.77 1.24 1.68 1.50 1.58 1.52 2.01 -8.12%
  QoQ % 42.74% -26.19% 12.00% -5.06% 3.95% -24.38% -
  Horiz. % 88.06% 61.69% 83.58% 74.63% 78.61% 75.62% 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 1.61 1.45 1.55 1.85 1.66 1.93 1.76 -5.76%
  QoQ % 11.03% -6.45% -16.22% 11.45% -13.99% 9.66% -
  Horiz. % 91.48% 82.39% 88.07% 105.11% 94.32% 109.66% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 26/04/13 20/02/13 23/10/12 27/07/12 26/04/12 21/02/12 25/10/11 -
Price 6.0000 5.4000 5.8700 5.5700 5.7500 5.7800 5.8800 -
P/RPS 7.10 4.92 9.42 8.34 9.74 7.82 9.79 -19.26%
  QoQ % 44.31% -47.77% 12.95% -14.37% 24.55% -20.12% -
  Horiz. % 72.52% 50.26% 96.22% 85.19% 99.49% 79.88% 100.00%
P/EPS 57.86 83.72 62.85 66.95 62.36 65.72 55.23 3.15%
  QoQ % -30.89% 33.21% -6.12% 7.36% -5.11% 18.99% -
  Horiz. % 104.76% 151.58% 113.80% 121.22% 112.91% 118.99% 100.00%
EY 1.73 1.19 1.59 1.49 1.60 1.52 1.81 -2.97%
  QoQ % 45.38% -25.16% 6.71% -6.88% 5.26% -16.02% -
  Horiz. % 95.58% 65.75% 87.85% 82.32% 88.40% 83.98% 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 1.65 1.50 1.63 1.86 1.63 1.93 1.96 -10.83%
  QoQ % 10.00% -7.98% -12.37% 14.11% -15.54% -1.53% -
  Horiz. % 84.18% 76.53% 83.16% 94.90% 83.16% 98.47% 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.
 


 

360  384  566  594 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.245-0.025 
 EKOVEST 0.945+0.01 
 KNM 0.195+0.02 
 WCT-WE 0.18+0.02 
 SAPNRG 0.34+0.005 
 IRIS 0.18+0.005 
 IWCITY 1.18-0.01 
 HIBISCS 1.20+0.03 
 BARAKAH 0.1050.00 
 MALTON 0.64+0.025 
Partners & Brokers