Highlights

[AIRPORT] QoQ TTM Result on 2011-09-30 [#3]

Stock [AIRPORT]: MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date 25-Oct-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     14.83%    YoY -     26.93%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 2,939,878 2,794,761 2,754,826 2,762,223 2,724,846 2,587,161 2,468,004 12.38%
  QoQ % 5.19% 1.45% -0.27% 1.37% 5.32% 4.83% -
  Horiz. % 119.12% 113.24% 111.62% 111.92% 110.41% 104.83% 100.00%
PBT 585,075 586,984 574,235 620,926 558,481 496,160 474,966 14.93%
  QoQ % -0.33% 2.22% -7.52% 11.18% 12.56% 4.46% -
  Horiz. % 123.18% 123.58% 120.90% 130.73% 117.58% 104.46% 100.00%
Tax -167,717 -179,325 -173,071 -193,975 -186,616 -155,660 -157,494 4.29%
  QoQ % 6.47% -3.61% 10.78% -3.94% -19.89% 1.16% -
  Horiz. % 106.49% 113.86% 109.89% 123.16% 118.49% 98.84% 100.00%
NP 417,358 407,659 401,164 426,951 371,865 340,500 317,472 20.03%
  QoQ % 2.38% 1.62% -6.04% 14.81% 9.21% 7.25% -
  Horiz. % 131.46% 128.41% 126.36% 134.48% 117.13% 107.25% 100.00%
NP to SH 417,339 407,755 401,116 426,278 371,231 339,739 316,784 20.20%
  QoQ % 2.35% 1.66% -5.90% 14.83% 9.27% 7.25% -
  Horiz. % 131.74% 128.72% 126.62% 134.56% 117.19% 107.25% 100.00%
Tax Rate 28.67 % 30.55 % 30.14 % 31.24 % 33.41 % 31.37 % 33.16 % -9.25%
  QoQ % -6.15% 1.36% -3.52% -6.50% 6.50% -5.40% -
  Horiz. % 86.46% 92.13% 90.89% 94.21% 100.75% 94.60% 100.00%
Total Cost 2,522,520 2,387,102 2,353,662 2,335,272 2,352,981 2,246,661 2,150,532 11.23%
  QoQ % 5.67% 1.42% 0.79% -0.75% 4.73% 4.47% -
  Horiz. % 117.30% 111.00% 109.45% 108.59% 109.41% 104.47% 100.00%
Net Worth 3,630,793 3,919,634 3,300,483 3,301,587 3,298,953 3,296,259 2,186,557 40.27%
  QoQ % -7.37% 18.76% -0.03% 0.08% 0.08% 50.75% -
  Horiz. % 166.05% 179.26% 150.94% 150.99% 150.87% 150.75% 100.00%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 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
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 3,630,793 3,919,634 3,300,483 3,301,587 3,298,953 3,296,259 2,186,557 40.27%
  QoQ % -7.37% 18.76% -0.03% 0.08% 0.08% 50.75% -
  Horiz. % 166.05% 179.26% 150.94% 150.99% 150.87% 150.75% 100.00%
NOSH 1,210,264 1,114,197 1,100,161 1,100,529 1,099,651 1,098,753 1,093,278 7.02%
  QoQ % 8.62% 1.28% -0.03% 0.08% 0.08% 0.50% -
  Horiz. % 110.70% 101.91% 100.63% 100.66% 100.58% 100.50% 100.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 14.20 % 14.59 % 14.56 % 15.46 % 13.65 % 13.16 % 12.86 % 6.84%
  QoQ % -2.67% 0.21% -5.82% 13.26% 3.72% 2.33% -
  Horiz. % 110.42% 113.45% 113.22% 120.22% 106.14% 102.33% 100.00%
ROE 11.49 % 10.40 % 12.15 % 12.91 % 11.25 % 10.31 % 14.49 % -14.34%
  QoQ % 10.48% -14.40% -5.89% 14.76% 9.12% -28.85% -
  Horiz. % 79.30% 71.77% 83.85% 89.10% 77.64% 71.15% 100.00%
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 242.91 250.83 250.40 250.99 247.79 235.46 225.74 5.01%
  QoQ % -3.16% 0.17% -0.24% 1.29% 5.24% 4.31% -
  Horiz. % 107.61% 111.11% 110.92% 111.19% 109.77% 104.31% 100.00%
EPS 34.48 36.60 36.46 38.73 33.76 30.92 28.98 12.29%
  QoQ % -5.79% 0.38% -5.86% 14.72% 9.18% 6.69% -
  Horiz. % 118.98% 126.29% 125.81% 133.64% 116.49% 106.69% 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 3.0000 3.5179 3.0000 3.0000 3.0000 3.0000 2.0000 31.07%
  QoQ % -14.72% 17.26% 0.00% 0.00% 0.00% 50.00% -
  Horiz. % 150.00% 175.90% 150.00% 150.00% 150.00% 150.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 56,191,999
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 177.19 168.44 166.03 166.48 164.23 155.93 148.75 12.38%
  QoQ % 5.19% 1.45% -0.27% 1.37% 5.32% 4.83% -
  Horiz. % 119.12% 113.24% 111.62% 111.92% 110.41% 104.83% 100.00%
EPS 25.15 24.58 24.18 25.69 22.37 20.48 19.09 20.20%
  QoQ % 2.32% 1.65% -5.88% 14.84% 9.23% 7.28% -
  Horiz. % 131.74% 128.76% 126.66% 134.57% 117.18% 107.28% 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 2.1883 2.3624 1.9892 1.9899 1.9883 1.9867 1.3178 40.27%
  QoQ % -7.37% 18.76% -0.04% 0.08% 0.08% 50.76% -
  Horiz. % 166.06% 179.27% 150.95% 151.00% 150.88% 150.76% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 5.5600 5.8500 5.8000 5.2900 6.4700 6.0800 6.2800 -
P/RPS 2.29 2.33 2.32 2.11 2.61 2.58 2.78 -12.14%
  QoQ % -1.72% 0.43% 9.95% -19.16% 1.16% -7.19% -
  Horiz. % 82.37% 83.81% 83.45% 75.90% 93.88% 92.81% 100.00%
P/EPS 16.12 15.99 15.91 13.66 19.17 19.66 21.67 -17.92%
  QoQ % 0.81% 0.50% 16.47% -28.74% -2.49% -9.28% -
  Horiz. % 74.39% 73.79% 73.42% 63.04% 88.46% 90.72% 100.00%
EY 6.20 6.26 6.29 7.32 5.22 5.09 4.61 21.86%
  QoQ % -0.96% -0.48% -14.07% 40.23% 2.55% 10.41% -
  Horiz. % 134.49% 135.79% 136.44% 158.79% 113.23% 110.41% 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 1.85 1.66 1.93 1.76 2.16 2.03 3.14 -29.74%
  QoQ % 11.45% -13.99% 9.66% -18.52% 6.40% -35.35% -
  Horiz. % 58.92% 52.87% 61.46% 56.05% 68.79% 64.65% 100.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 27/07/12 26/04/12 21/02/12 25/10/11 28/07/11 31/05/11 16/02/11 -
Price 5.5700 5.7500 5.7800 5.8800 6.4900 6.3700 6.2000 -
P/RPS 2.29 2.29 2.31 2.34 2.62 2.71 2.75 -11.50%
  QoQ % 0.00% -0.87% -1.28% -10.69% -3.32% -1.45% -
  Horiz. % 83.27% 83.27% 84.00% 85.09% 95.27% 98.55% 100.00%
P/EPS 16.15 15.71 15.85 15.18 19.22 20.60 21.40 -17.12%
  QoQ % 2.80% -0.88% 4.41% -21.02% -6.70% -3.74% -
  Horiz. % 75.47% 73.41% 74.07% 70.93% 89.81% 96.26% 100.00%
EY 6.19 6.36 6.31 6.59 5.20 4.85 4.67 20.69%
  QoQ % -2.67% 0.79% -4.25% 26.73% 7.22% 3.85% -
  Horiz. % 132.55% 136.19% 135.12% 141.11% 111.35% 103.85% 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 1.86 1.63 1.93 1.96 2.16 2.12 3.10 -28.88%
  QoQ % 14.11% -15.54% -1.53% -9.26% 1.89% -31.61% -
  Horiz. % 60.00% 52.58% 62.26% 63.23% 69.68% 68.39% 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.
 


 

402  228  504  796 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.165-0.01 
 HSI-H6P 0.265-0.04 
 HSI-C7F 0.35+0.02 
 EDUSPEC 0.06+0.005 
 TAWIN-PA 0.055+0.01 
 KNM 0.38+0.005 
 KNM-WB 0.19+0.01 
 PCCS 0.54+0.035 
 DSONIC-WA 0.41-0.02 
 IRIS 0.16+0.005 
Partners & Brokers