Highlights

[AIRPORT] QoQ TTM 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 -     2.35%    YoY -     12.42%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 3,917,544 3,548,062 3,032,989 2,939,878 2,794,761 2,754,826 2,762,223 26.21%
  QoQ % 10.41% 16.98% 3.17% 5.19% 1.45% -0.27% -
  Horiz. % 141.83% 128.45% 109.80% 106.43% 101.18% 99.73% 100.00%
PBT 635,150 602,755 603,810 585,075 586,984 574,235 620,926 1.52%
  QoQ % 5.37% -0.17% 3.20% -0.33% 2.22% -7.52% -
  Horiz. % 102.29% 97.07% 97.24% 94.23% 94.53% 92.48% 100.00%
Tax -217,158 -208,297 -190,626 -167,717 -179,325 -173,071 -193,975 7.81%
  QoQ % -4.25% -9.27% -13.66% 6.47% -3.61% 10.78% -
  Horiz. % 111.95% 107.38% 98.27% 86.46% 92.45% 89.22% 100.00%
NP 417,992 394,458 413,184 417,358 407,659 401,164 426,951 -1.40%
  QoQ % 5.97% -4.53% -1.00% 2.38% 1.62% -6.04% -
  Horiz. % 97.90% 92.39% 96.78% 97.75% 95.48% 93.96% 100.00%
NP to SH 417,789 394,458 413,184 417,339 407,755 401,116 426,278 -1.33%
  QoQ % 5.91% -4.53% -1.00% 2.35% 1.66% -5.90% -
  Horiz. % 98.01% 92.54% 96.93% 97.90% 95.65% 94.10% 100.00%
Tax Rate 34.19 % 34.56 % 31.57 % 28.67 % 30.55 % 30.14 % 31.24 % 6.19%
  QoQ % -1.07% 9.47% 10.12% -6.15% 1.36% -3.52% -
  Horiz. % 109.44% 110.63% 101.06% 91.77% 97.79% 96.48% 100.00%
Total Cost 3,499,552 3,153,604 2,619,805 2,522,520 2,387,102 2,353,662 2,335,272 30.92%
  QoQ % 10.97% 20.38% 3.86% 5.67% 1.42% 0.79% -
  Horiz. % 149.86% 135.04% 112.18% 108.02% 102.22% 100.79% 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 0 0 0 0 0 0 0 -
  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 10.67 % 11.12 % 13.62 % 14.20 % 14.59 % 14.56 % 15.46 % -21.88%
  QoQ % -4.05% -18.36% -4.08% -2.67% 0.21% -5.82% -
  Horiz. % 69.02% 71.93% 88.10% 91.85% 94.37% 94.18% 100.00%
ROE 9.45 % 9.05 % 9.50 % 11.49 % 10.40 % 12.15 % 12.91 % -18.76%
  QoQ % 4.42% -4.74% -17.32% 10.48% -14.40% -5.89% -
  Horiz. % 73.20% 70.10% 73.59% 89.00% 80.56% 94.11% 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 322.27 293.30 250.67 242.91 250.83 250.40 250.99 18.12%
  QoQ % 9.88% 17.01% 3.19% -3.16% 0.17% -0.24% -
  Horiz. % 128.40% 116.86% 99.87% 96.78% 99.94% 99.76% 100.00%
EPS 34.37 32.61 34.15 34.48 36.60 36.46 38.73 -7.65%
  QoQ % 5.40% -4.51% -0.96% -5.79% 0.38% -5.86% -
  Horiz. % 88.74% 84.20% 88.17% 89.03% 94.50% 94.14% 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 236.11 213.84 182.80 177.19 168.44 166.03 166.48 26.20%
  QoQ % 10.41% 16.98% 3.17% 5.19% 1.45% -0.27% -
  Horiz. % 141.82% 128.45% 109.80% 106.43% 101.18% 99.73% 100.00%
EPS 25.18 23.77 24.90 25.15 24.58 24.18 25.69 -1.33%
  QoQ % 5.93% -4.54% -0.99% 2.32% 1.65% -5.88% -
  Horiz. % 98.01% 92.53% 96.92% 97.90% 95.68% 94.12% 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 1.82 1.78 2.22 2.29 2.33 2.32 2.11 -9.38%
  QoQ % 2.25% -19.82% -3.06% -1.72% 0.43% 9.95% -
  Horiz. % 86.26% 84.36% 105.21% 108.53% 110.43% 109.95% 100.00%
P/EPS 17.05 15.98 16.28 16.12 15.99 15.91 13.66 15.91%
  QoQ % 6.70% -1.84% 0.99% 0.81% 0.50% 16.47% -
  Horiz. % 124.82% 116.98% 119.18% 118.01% 117.06% 116.47% 100.00%
EY 5.86 6.26 6.14 6.20 6.26 6.29 7.32 -13.77%
  QoQ % -6.39% 1.95% -0.97% -0.96% -0.48% -14.07% -
  Horiz. % 80.05% 85.52% 83.88% 84.70% 85.52% 85.93% 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 1.86 1.84 2.34 2.29 2.29 2.31 2.34 -14.18%
  QoQ % 1.09% -21.37% 2.18% 0.00% -0.87% -1.28% -
  Horiz. % 79.49% 78.63% 100.00% 97.86% 97.86% 98.72% 100.00%
P/EPS 17.46 16.56 17.19 16.15 15.71 15.85 15.18 9.77%
  QoQ % 5.43% -3.66% 6.44% 2.80% -0.88% 4.41% -
  Horiz. % 115.02% 109.09% 113.24% 106.39% 103.49% 104.41% 100.00%
EY 5.73 6.04 5.82 6.19 6.36 6.31 6.59 -8.89%
  QoQ % -5.13% 3.78% -5.98% -2.67% 0.79% -4.25% -
  Horiz. % 86.95% 91.65% 88.32% 93.93% 96.51% 95.75% 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.
 


 

576  231  497  610 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.97+0.30 
 WCT-WE 0.18+0.105 
 ARMADA 0.205+0.015 
 EKOVEST-WB 0.48+0.30 
 ECONBHD 0.73+0.145 
 GADANG 0.945+0.23 
 SAPNRG 0.325+0.015 
 FAJAR-WB 0.145+0.115 
 ECONBHD-WA 0.285+0.095 
 GADANG-WB 0.42+0.175 

TOP ARTICLES

1. IWCity (1589): Retailers buy the news? Gerald Koh Stock Charts
2. Construction & Property - Bandar Malaysia “Revived” PublicInvest Research
3. BEST TIME TO SELL ALL LIMIT UP STOCKS AND ALL THAT GONE UP ALOT TODAY, Be Fearful when Others Greedy, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. Saga of Bandar Malaysia- Why Ekovest should be the next vehicle for IWH? Bagger Hunter
5. Why ordinary investors are shunning Bursa Malaysia - TK Chua Good Articles to Share
6. Malaysian Resources Corporation Berhad - a New Catalyst From Bandar Malaysia MIDF Sector Research
7. 大马城失而复得 怡克伟士WB大热回勇/温世麟硕士 南洋 - 凭单专栏
8. (Forecast) FLBHD (5197), JAYCORP (7152), LIIHEN (7089), POHUAT (7088) Quarter Report PE and ROE WahLau Share Forecast
Partners & Brokers