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 - 1,823,211
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 214.87 194.61 166.35 161.25 153.29 151.10 151.50 26.21%
  QoQ % 10.41% 16.99% 3.16% 5.19% 1.45% -0.26% -
  Horiz. % 141.83% 128.46% 109.80% 106.44% 101.18% 99.74% 100.00%
EPS 22.91 21.64 22.66 22.89 22.36 22.00 23.38 -1.34%
  QoQ % 5.87% -4.50% -1.00% 2.37% 1.64% -5.90% -
  Horiz. % 97.99% 92.56% 96.92% 97.90% 95.64% 94.10% 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 2.4244 2.3904 2.3843 1.9914 2.1499 1.8103 1.8109 21.45%
  QoQ % 1.42% 0.26% 19.73% -7.37% 18.76% -0.03% -
  Horiz. % 133.88% 132.00% 131.66% 109.97% 118.72% 99.97% 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.
 


 

335  331  567  754 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.34+0.01 
 NETX 0.010.00 
 HSI-H6S 0.21+0.025 
 HSI-H8B 0.40+0.04 
 IKHMAS 0.1250.00 
 MNC-PA 0.0350.00 
 HSI-C7J 0.18-0.035 
 VSOLAR 0.090.00 
 FGV 0.915+0.02 
 GPACKET-WB 0.26-0.01 

TOP ARTICLES

1. GENM: A relook into Genting Malaysia from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
2. WHY SCOMI ENERGY (7045) CAN FOLLOW CARIMIN AND GO UP 400% FROM ITS LOWS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Jaks Resources - An excellent joint venture deal with CPECC DK66
4. [转贴] 明年不管你是做什麼行業的,都要看看這篇文章 Good Articles to Share
5. Technical View - Genting Malaysia Bhd (GENM, 4715) Rakuten Trade Research Reports
6. Who is Najib’s most-hated opponent in Pakatan? save malaysia!!!
7. Beneficiary From National Fiberisation and Connectivity Plan ( NFCP ) : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
8. Oil & Gas - Petronas’ downward capex trend to stabilise next year AmInvest Research Reports
Partners & Brokers