Highlights

[AIRPORT] QoQ Quarter Result on 2012-09-30 [#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 -     12.23%    YoY -     -3.55%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 978,102 1,027,187 1,328,275 754,266 807,816 657,705 813,202 13.11%
  QoQ % -4.78% -22.67% 76.10% -6.63% 22.82% -19.12% -
  Horiz. % 120.28% 126.31% 163.34% 92.75% 99.34% 80.88% 100.00%
PBT 132,055 186,062 134,808 172,861 141,419 153,667 135,863 -1.88%
  QoQ % -29.03% 38.02% -22.01% 22.23% -7.97% 13.10% -
  Horiz. % 97.20% 136.95% 99.22% 127.23% 104.09% 113.10% 100.00%
Tax -30,063 -59,799 -56,781 -59,853 -40,725 -50,938 -39,110 -16.10%
  QoQ % 49.73% -5.32% 5.13% -46.97% 20.05% -30.24% -
  Horiz. % 76.87% 152.90% 145.18% 153.04% 104.13% 130.24% 100.00%
NP 101,992 126,263 78,027 113,008 100,694 102,729 96,753 3.58%
  QoQ % -19.22% 61.82% -30.95% 12.23% -1.98% 6.18% -
  Horiz. % 105.41% 130.50% 80.65% 116.80% 104.07% 106.18% 100.00%
NP to SH 101,752 126,060 78,027 113,008 100,694 102,729 96,753 3.42%
  QoQ % -19.28% 61.56% -30.95% 12.23% -1.98% 6.18% -
  Horiz. % 105.17% 130.29% 80.65% 116.80% 104.07% 106.18% 100.00%
Tax Rate 22.77 % 32.14 % 42.12 % 34.62 % 28.80 % 33.15 % 28.79 % -14.49%
  QoQ % -29.15% -23.69% 21.66% 20.21% -13.12% 15.14% -
  Horiz. % 79.09% 111.64% 146.30% 120.25% 100.03% 115.14% 100.00%
Total Cost 876,110 900,924 1,250,248 641,258 707,122 554,976 716,449 14.37%
  QoQ % -2.75% -27.94% 94.97% -9.31% 27.41% -22.54% -
  Horiz. % 122.29% 125.75% 174.51% 89.51% 98.70% 77.46% 100.00%
Net Worth 4,559,197 4,420,123 4,358,261 4,347,057 3,630,793 3,919,634 3,300,483 24.06%
  QoQ % 3.15% 1.42% 0.26% 19.73% -7.37% 18.76% -
  Horiz. % 138.14% 133.92% 132.05% 131.71% 110.01% 118.76% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 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
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 4,559,197 4,420,123 4,358,261 4,347,057 3,630,793 3,919,634 3,300,483 24.06%
  QoQ % 3.15% 1.42% 0.26% 19.73% -7.37% 18.76% -
  Horiz. % 138.14% 133.92% 132.05% 131.71% 110.01% 118.76% 100.00%
NOSH 1,220,047 1,215,621 1,209,720 1,209,935 1,210,264 1,114,197 1,100,161 7.15%
  QoQ % 0.36% 0.49% -0.02% -0.03% 8.62% 1.28% -
  Horiz. % 110.90% 110.49% 109.96% 109.98% 110.01% 101.28% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 10.43 % 12.29 % 5.87 % 14.98 % 12.46 % 15.62 % 11.90 % -8.42%
  QoQ % -15.13% 109.37% -60.81% 20.22% -20.23% 31.26% -
  Horiz. % 87.65% 103.28% 49.33% 125.88% 104.71% 131.26% 100.00%
ROE 2.23 % 2.85 % 1.79 % 2.60 % 2.77 % 2.62 % 2.93 % -16.65%
  QoQ % -21.75% 59.22% -31.15% -6.14% 5.73% -10.58% -
  Horiz. % 76.11% 97.27% 61.09% 88.74% 94.54% 89.42% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 80.17 84.50 109.80 62.34 66.75 59.03 73.92 5.57%
  QoQ % -5.12% -23.04% 76.13% -6.61% 13.08% -20.14% -
  Horiz. % 108.46% 114.31% 148.54% 84.33% 90.30% 79.86% 100.00%
EPS 8.35 10.39 6.45 9.60 8.66 9.22 8.79 -3.37%
  QoQ % -19.63% 61.09% -32.81% 10.85% -6.07% 4.89% -
  Horiz. % 94.99% 118.20% 73.38% 109.22% 98.52% 104.89% 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 3.7369 3.6361 3.6027 3.5928 3.0000 3.5179 3.0000 15.78%
  QoQ % 2.77% 0.93% 0.28% 19.76% -14.72% 17.26% -
  Horiz. % 124.56% 121.20% 120.09% 119.76% 100.00% 117.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,823,211
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 53.65 56.34 72.85 41.37 44.31 36.07 44.60 13.12%
  QoQ % -4.77% -22.66% 76.09% -6.64% 22.84% -19.13% -
  Horiz. % 120.29% 126.32% 163.34% 92.76% 99.35% 80.87% 100.00%
EPS 5.58 6.91 4.28 6.20 5.52 5.63 5.31 3.36%
  QoQ % -19.25% 61.45% -30.97% 12.32% -1.95% 6.03% -
  Horiz. % 105.08% 130.13% 80.60% 116.76% 103.95% 106.03% 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 2.5006 2.4244 2.3904 2.3843 1.9914 2.1499 1.8103 24.06%
  QoQ % 3.14% 1.42% 0.26% 19.73% -7.37% 18.76% -
  Horiz. % 138.13% 133.92% 132.04% 131.71% 110.00% 118.76% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 6.3100 5.8600 5.2100 5.5600 5.5600 5.8500 5.8000 -
P/RPS 7.87 6.94 4.74 8.92 8.33 9.91 7.85 0.17%
  QoQ % 13.40% 46.41% -46.86% 7.08% -15.94% 26.24% -
  Horiz. % 100.25% 88.41% 60.38% 113.63% 106.11% 126.24% 100.00%
P/EPS 75.66 56.51 80.78 59.53 66.83 63.45 65.95 9.60%
  QoQ % 33.89% -30.04% 35.70% -10.92% 5.33% -3.79% -
  Horiz. % 114.72% 85.69% 122.49% 90.27% 101.33% 96.21% 100.00%
EY 1.32 1.77 1.24 1.68 1.50 1.58 1.52 -8.98%
  QoQ % -25.42% 42.74% -26.19% 12.00% -5.06% 3.95% -
  Horiz. % 86.84% 116.45% 81.58% 110.53% 98.68% 103.95% 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 1.69 1.61 1.45 1.55 1.85 1.66 1.93 -8.48%
  QoQ % 4.97% 11.03% -6.45% -16.22% 11.45% -13.99% -
  Horiz. % 87.56% 83.42% 75.13% 80.31% 95.85% 86.01% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 23/07/13 26/04/13 20/02/13 23/10/12 27/07/12 26/04/12 21/02/12 -
Price 6.7100 6.0000 5.4000 5.8700 5.5700 5.7500 5.7800 -
P/RPS 8.37 7.10 4.92 9.42 8.34 9.74 7.82 4.64%
  QoQ % 17.89% 44.31% -47.77% 12.95% -14.37% 24.55% -
  Horiz. % 107.03% 90.79% 62.92% 120.46% 106.65% 124.55% 100.00%
P/EPS 80.46 57.86 83.72 62.85 66.95 62.36 65.72 14.46%
  QoQ % 39.06% -30.89% 33.21% -6.12% 7.36% -5.11% -
  Horiz. % 122.43% 88.04% 127.39% 95.63% 101.87% 94.89% 100.00%
EY 1.24 1.73 1.19 1.59 1.49 1.60 1.52 -12.70%
  QoQ % -28.32% 45.38% -25.16% 6.71% -6.88% 5.26% -
  Horiz. % 81.58% 113.82% 78.29% 104.61% 98.03% 105.26% 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 1.80 1.65 1.50 1.63 1.86 1.63 1.93 -4.55%
  QoQ % 9.09% 10.00% -7.98% -12.37% 14.11% -15.54% -
  Horiz. % 93.26% 85.49% 77.72% 84.46% 96.37% 84.46% 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.
 


 

367  332  526  754 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.345+0.03 
 MNC-PA 0.035-0.005 
 SAPNRG 0.290.00 
 KNM 0.415+0.02 
 GPACKET-WB 0.27+0.005 
 HSI-C7J 0.22-0.03 
 HSI-C7F 0.40-0.055 
 VSOLAR 0.085-0.01 
 NETX 0.015+0.005 
 KOMARK 0.34-0.02 

TOP ARTICLES

1. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
2. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. BANDAR MALAYSIA - SHORTLISTED TENDERS CLOSED FOR PUBLIC PRIVATE PARTNERSHIP (PPP) KL Glory Fury
4. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
5. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
6. SCOMI ENERGY (7045) THE HIDDEN GEM IN O&G BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. 5G is Megatrend : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
8. PublicInvest Research Headlines - 19 Sept 2019 PublicInvest Research
Partners & Brokers