Highlights

[AIRPORT] QoQ TTM 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 -     9.27%    YoY -     3.94%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 2,794,761 2,754,826 2,762,223 2,724,846 2,587,161 2,468,004 2,124,248 20.05%
  QoQ % 1.45% -0.27% 1.37% 5.32% 4.83% 16.18% -
  Horiz. % 131.56% 129.68% 130.03% 128.27% 121.79% 116.18% 100.00%
PBT 586,984 574,235 620,926 558,481 496,160 474,966 450,445 19.29%
  QoQ % 2.22% -7.52% 11.18% 12.56% 4.46% 5.44% -
  Horiz. % 130.31% 127.48% 137.85% 123.98% 110.15% 105.44% 100.00%
Tax -179,325 -173,071 -193,975 -186,616 -155,660 -157,494 -114,091 35.15%
  QoQ % -3.61% 10.78% -3.94% -19.89% 1.16% -38.04% -
  Horiz. % 157.18% 151.70% 170.02% 163.57% 136.43% 138.04% 100.00%
NP 407,659 401,164 426,951 371,865 340,500 317,472 336,354 13.66%
  QoQ % 1.62% -6.04% 14.81% 9.21% 7.25% -5.61% -
  Horiz. % 121.20% 119.27% 126.94% 110.56% 101.23% 94.39% 100.00%
NP to SH 407,755 401,116 426,278 371,231 339,739 316,784 335,842 13.80%
  QoQ % 1.66% -5.90% 14.83% 9.27% 7.25% -5.67% -
  Horiz. % 121.41% 119.44% 126.93% 110.54% 101.16% 94.33% 100.00%
Tax Rate 30.55 % 30.14 % 31.24 % 33.41 % 31.37 % 33.16 % 25.33 % 13.29%
  QoQ % 1.36% -3.52% -6.50% 6.50% -5.40% 30.91% -
  Horiz. % 120.61% 118.99% 123.33% 131.90% 123.85% 130.91% 100.00%
Total Cost 2,387,102 2,353,662 2,335,272 2,352,981 2,246,661 2,150,532 1,787,894 21.23%
  QoQ % 1.42% 0.79% -0.75% 4.73% 4.47% 20.28% -
  Horiz. % 133.51% 131.64% 130.62% 131.61% 125.66% 120.28% 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 0 0 0 0 0 0 87,717 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 26.12 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
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 14.59 % 14.56 % 15.46 % 13.65 % 13.16 % 12.86 % 15.83 % -5.29%
  QoQ % 0.21% -5.82% 13.26% 3.72% 2.33% -18.76% -
  Horiz. % 92.17% 91.98% 97.66% 86.23% 83.13% 81.24% 100.00%
ROE 10.40 % 12.15 % 12.91 % 11.25 % 10.31 % 14.49 % 10.09 % 2.04%
  QoQ % -14.40% -5.89% 14.76% 9.12% -28.85% 43.61% -
  Horiz. % 103.07% 120.42% 127.95% 111.50% 102.18% 143.61% 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 250.83 250.40 250.99 247.79 235.46 225.74 193.10 19.03%
  QoQ % 0.17% -0.24% 1.29% 5.24% 4.31% 16.90% -
  Horiz. % 129.90% 129.67% 129.98% 128.32% 121.94% 116.90% 100.00%
EPS 36.60 36.46 38.73 33.76 30.92 28.98 30.53 12.84%
  QoQ % 0.38% -5.86% 14.72% 9.18% 6.69% -5.08% -
  Horiz. % 119.88% 119.42% 126.86% 110.58% 101.28% 94.92% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 8.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
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 168.44 166.03 166.48 164.23 155.93 148.75 128.03 20.05%
  QoQ % 1.45% -0.27% 1.37% 5.32% 4.83% 16.18% -
  Horiz. % 131.56% 129.68% 130.03% 128.27% 121.79% 116.18% 100.00%
EPS 24.58 24.18 25.69 22.37 20.48 19.09 20.24 13.81%
  QoQ % 1.65% -5.88% 14.84% 9.23% 7.28% -5.68% -
  Horiz. % 121.44% 119.47% 126.93% 110.52% 101.19% 94.32% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.29 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
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 2.33 2.32 2.11 2.61 2.58 2.78 2.98 -15.12%
  QoQ % 0.43% 9.95% -19.16% 1.16% -7.19% -6.71% -
  Horiz. % 78.19% 77.85% 70.81% 87.58% 86.58% 93.29% 100.00%
P/EPS 15.99 15.91 13.66 19.17 19.66 21.67 18.83 -10.32%
  QoQ % 0.50% 16.47% -28.74% -2.49% -9.28% 15.08% -
  Horiz. % 84.92% 84.49% 72.54% 101.81% 104.41% 115.08% 100.00%
EY 6.26 6.29 7.32 5.22 5.09 4.61 5.31 11.59%
  QoQ % -0.48% -14.07% 40.23% 2.55% 10.41% -13.18% -
  Horiz. % 117.89% 118.46% 137.85% 98.31% 95.86% 86.82% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.39 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
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 2.29 2.31 2.34 2.62 2.71 2.75 3.14 -18.96%
  QoQ % -0.87% -1.28% -10.69% -3.32% -1.45% -12.42% -
  Horiz. % 72.93% 73.57% 74.52% 83.44% 86.31% 87.58% 100.00%
P/EPS 15.71 15.85 15.18 19.22 20.60 21.40 19.88 -14.51%
  QoQ % -0.88% 4.41% -21.02% -6.70% -3.74% 7.65% -
  Horiz. % 79.02% 79.73% 76.36% 96.68% 103.62% 107.65% 100.00%
EY 6.36 6.31 6.59 5.20 4.85 4.67 5.03 16.91%
  QoQ % 0.79% -4.25% 26.73% 7.22% 3.85% -7.16% -
  Horiz. % 126.44% 125.45% 131.01% 103.38% 96.42% 92.84% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.32 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
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.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 

TOP ARTICLES

1. River of Life - a vanity project that fails to measure up - CYNTHIA GABRIEL & LALITHA KUNARATNAM Good Articles to Share
2. Tony Fernandes: AirAsia's ancillary growth to compensate for M'sia processing fee removal Good Articles to Share
3. China: USA: Malaysia Economic Model “Shared Prosperity 2030” Sslee blog
4. 八(發)第三周,马股指数终于有起色了?by 投资有理 投资有理·于你
5. Is Trump's economic team up for a trade war? Good Articles to Share
6. These Countries Are the Winners of the China-U.S. Trade War Good Articles to Share
7. Stocks tumble, yen rallies as US and China escalate trade war Good Articles to Share
8. BJLAND 还是过渡低估,虽然外围股市动荡,对该股的影响甚微,会震掉一些惊弓之鸟。 Articles for investors
Partners & Brokers