Highlights

[AIRPORT] QoQ TTM Result on 2013-06-30 [#2]

Stock [AIRPORT]: MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date 23-Jul-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     0.25%    YoY -     0.36%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 3,852,653 4,098,759 4,306,267 4,087,830 3,917,544 3,548,062 3,032,989 17.31%
  QoQ % -6.00% -4.82% 5.34% 4.35% 10.41% 16.98% -
  Horiz. % 127.02% 135.14% 141.98% 134.78% 129.16% 116.98% 100.00%
PBT 546,086 553,171 604,047 625,786 635,150 602,755 603,810 -6.49%
  QoQ % -1.28% -8.42% -3.47% -1.47% 5.37% -0.17% -
  Horiz. % 90.44% 91.61% 100.04% 103.64% 105.19% 99.83% 100.00%
Tax -166,088 -175,621 -184,883 -206,496 -217,158 -208,297 -190,626 -8.78%
  QoQ % 5.43% 5.01% 10.47% 4.91% -4.25% -9.27% -
  Horiz. % 87.13% 92.13% 96.99% 108.33% 113.92% 109.27% 100.00%
NP 379,998 377,550 419,164 419,290 417,992 394,458 413,184 -5.43%
  QoQ % 0.65% -9.93% -0.03% 0.31% 5.97% -4.53% -
  Horiz. % 91.97% 91.38% 101.45% 101.48% 101.16% 95.47% 100.00%
NP to SH 380,137 377,486 418,618 418,847 417,789 394,458 413,184 -5.41%
  QoQ % 0.70% -9.83% -0.05% 0.25% 5.91% -4.53% -
  Horiz. % 92.00% 91.36% 101.32% 101.37% 101.11% 95.47% 100.00%
Tax Rate 30.41 % 31.75 % 30.61 % 33.00 % 34.19 % 34.56 % 31.57 % -2.47%
  QoQ % -4.22% 3.72% -7.24% -3.48% -1.07% 9.47% -
  Horiz. % 96.33% 100.57% 96.96% 104.53% 108.30% 109.47% 100.00%
Total Cost 3,472,655 3,721,209 3,887,103 3,668,540 3,499,552 3,153,604 2,619,805 20.69%
  QoQ % -6.68% -4.27% 5.96% 4.83% 10.97% 20.38% -
  Horiz. % 132.55% 142.04% 148.37% 140.03% 133.58% 120.38% 100.00%
Net Worth 5,336,012 3,693,350 4,688,062 4,559,197 4,420,123 4,358,261 4,347,057 14.66%
  QoQ % 44.48% -21.22% 2.83% 3.15% 1.42% 0.26% -
  Horiz. % 122.75% 84.96% 107.84% 104.88% 101.68% 100.26% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 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
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 5,336,012 3,693,350 4,688,062 4,559,197 4,420,123 4,358,261 4,347,057 14.66%
  QoQ % 44.48% -21.22% 2.83% 3.15% 1.42% 0.26% -
  Horiz. % 122.75% 84.96% 107.84% 104.88% 101.68% 100.26% 100.00%
NOSH 1,263,110 1,231,116 1,224,516 1,220,047 1,215,621 1,209,720 1,209,935 2.91%
  QoQ % 2.60% 0.54% 0.37% 0.36% 0.49% -0.02% -
  Horiz. % 104.39% 101.75% 101.21% 100.84% 100.47% 99.98% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 9.86 % 9.21 % 9.73 % 10.26 % 10.67 % 11.12 % 13.62 % -19.39%
  QoQ % 7.06% -5.34% -5.17% -3.84% -4.05% -18.36% -
  Horiz. % 72.39% 67.62% 71.44% 75.33% 78.34% 81.64% 100.00%
ROE 7.12 % 10.22 % 8.93 % 9.19 % 9.45 % 9.05 % 9.50 % -17.50%
  QoQ % -30.33% 14.45% -2.83% -2.75% 4.42% -4.74% -
  Horiz. % 74.95% 107.58% 94.00% 96.74% 99.47% 95.26% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 305.01 332.93 351.67 335.05 322.27 293.30 250.67 13.99%
  QoQ % -8.39% -5.33% 4.96% 3.97% 9.88% 17.01% -
  Horiz. % 121.68% 132.82% 140.29% 133.66% 128.56% 117.01% 100.00%
EPS 30.10 30.66 34.19 34.33 34.37 32.61 34.15 -8.08%
  QoQ % -1.83% -10.32% -0.41% -0.12% 5.40% -4.51% -
  Horiz. % 88.14% 89.78% 100.12% 100.53% 100.64% 95.49% 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 4.2245 3.0000 3.8285 3.7369 3.6361 3.6027 3.5928 11.41%
  QoQ % 40.82% -21.64% 2.45% 2.77% 0.93% 0.28% -
  Horiz. % 117.58% 83.50% 106.56% 104.01% 101.21% 100.28% 100.00%
Adjusted Per Share Value based on latest NOSH - 56,191,999
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 232.20 247.03 259.54 246.37 236.11 213.84 182.80 17.31%
  QoQ % -6.00% -4.82% 5.35% 4.35% 10.41% 16.98% -
  Horiz. % 127.02% 135.14% 141.98% 134.78% 129.16% 116.98% 100.00%
EPS 22.91 22.75 25.23 25.24 25.18 23.77 24.90 -5.41%
  QoQ % 0.70% -9.83% -0.04% 0.24% 5.93% -4.54% -
  Horiz. % 92.01% 91.37% 101.33% 101.37% 101.12% 95.46% 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 3.2160 2.2260 2.8255 2.7478 2.6640 2.6267 2.6200 14.66%
  QoQ % 44.47% -21.22% 2.83% 3.15% 1.42% 0.26% -
  Horiz. % 122.75% 84.96% 107.84% 104.88% 101.68% 100.26% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 8.0000 9.0000 7.5900 6.3100 5.8600 5.2100 5.5600 -
P/RPS 2.62 2.70 2.16 1.88 1.82 1.78 2.22 11.69%
  QoQ % -2.96% 25.00% 14.89% 3.30% 2.25% -19.82% -
  Horiz. % 118.02% 121.62% 97.30% 84.68% 81.98% 80.18% 100.00%
P/EPS 26.58 29.35 22.20 18.38 17.05 15.98 16.28 38.70%
  QoQ % -9.44% 32.21% 20.78% 7.80% 6.70% -1.84% -
  Horiz. % 163.27% 180.28% 136.36% 112.90% 104.73% 98.16% 100.00%
EY 3.76 3.41 4.50 5.44 5.86 6.26 6.14 -27.91%
  QoQ % 10.26% -24.22% -17.28% -7.17% -6.39% 1.95% -
  Horiz. % 61.24% 55.54% 73.29% 88.60% 95.44% 101.95% 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 1.89 3.00 1.98 1.69 1.61 1.45 1.55 14.15%
  QoQ % -37.00% 51.52% 17.16% 4.97% 11.03% -6.45% -
  Horiz. % 121.94% 193.55% 127.74% 109.03% 103.87% 93.55% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 24/04/14 27/01/14 31/10/13 23/07/13 26/04/13 20/02/13 23/10/12 -
Price 8.0200 8.6800 8.4100 6.7100 6.0000 5.4000 5.8700 -
P/RPS 2.63 2.61 2.39 2.00 1.86 1.84 2.34 8.11%
  QoQ % 0.77% 9.21% 19.50% 7.53% 1.09% -21.37% -
  Horiz. % 112.39% 111.54% 102.14% 85.47% 79.49% 78.63% 100.00%
P/EPS 26.65 28.31 24.60 19.55 17.46 16.56 17.19 33.99%
  QoQ % -5.86% 15.08% 25.83% 11.97% 5.43% -3.66% -
  Horiz. % 155.03% 164.69% 143.11% 113.73% 101.57% 96.34% 100.00%
EY 3.75 3.53 4.06 5.12 5.73 6.04 5.82 -25.42%
  QoQ % 6.23% -13.05% -20.70% -10.65% -5.13% 3.78% -
  Horiz. % 64.43% 60.65% 69.76% 87.97% 98.45% 103.78% 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 1.90 2.89 2.20 1.80 1.65 1.50 1.63 10.77%
  QoQ % -34.26% 31.36% 22.22% 9.09% 10.00% -7.98% -
  Horiz. % 116.56% 177.30% 134.97% 110.43% 101.23% 92.02% 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.
 


 

374  350  545  586 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.40+0.015 
 EKOVEST 0.86+0.06 
 GPACKET-WB 0.12+0.015 
 ARMADA 0.250.00 
 KNM-WB 0.29+0.055 
 VELESTO-WA 0.15+0.05 
 IWCITY 1.06+0.075 
 NETX 0.0150.00 
 VELESTO 0.33+0.03 
 SAPNRG 0.31+0.01 
Partners & Brokers