Highlights

[AIRPORT] QoQ TTM Result on 2012-09-30 [#3]

Stock [AIRPORT]: MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date 23-Oct-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     -1.00%    YoY -     -3.07%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 4,087,830 3,917,544 3,548,062 3,032,989 2,939,878 2,794,761 2,754,826 30.13%
  QoQ % 4.35% 10.41% 16.98% 3.17% 5.19% 1.45% -
  Horiz. % 148.39% 142.21% 128.79% 110.10% 106.72% 101.45% 100.00%
PBT 625,786 635,150 602,755 603,810 585,075 586,984 574,235 5.90%
  QoQ % -1.47% 5.37% -0.17% 3.20% -0.33% 2.22% -
  Horiz. % 108.98% 110.61% 104.97% 105.15% 101.89% 102.22% 100.00%
Tax -206,496 -217,158 -208,297 -190,626 -167,717 -179,325 -173,071 12.50%
  QoQ % 4.91% -4.25% -9.27% -13.66% 6.47% -3.61% -
  Horiz. % 119.31% 125.47% 120.35% 110.14% 96.91% 103.61% 100.00%
NP 419,290 417,992 394,458 413,184 417,358 407,659 401,164 2.99%
  QoQ % 0.31% 5.97% -4.53% -1.00% 2.38% 1.62% -
  Horiz. % 104.52% 104.19% 98.33% 103.00% 104.04% 101.62% 100.00%
NP to SH 418,847 417,789 394,458 413,184 417,339 407,755 401,116 2.93%
  QoQ % 0.25% 5.91% -4.53% -1.00% 2.35% 1.66% -
  Horiz. % 104.42% 104.16% 98.34% 103.01% 104.04% 101.66% 100.00%
Tax Rate 33.00 % 34.19 % 34.56 % 31.57 % 28.67 % 30.55 % 30.14 % 6.24%
  QoQ % -3.48% -1.07% 9.47% 10.12% -6.15% 1.36% -
  Horiz. % 109.49% 113.44% 114.66% 104.74% 95.12% 101.36% 100.00%
Total Cost 3,668,540 3,499,552 3,153,604 2,619,805 2,522,520 2,387,102 2,353,662 34.47%
  QoQ % 4.83% 10.97% 20.38% 3.86% 5.67% 1.42% -
  Horiz. % 155.87% 148.69% 133.99% 111.31% 107.17% 101.42% 100.00%
Net Worth 4,559,197 4,420,123 4,358,261 4,347,057 3,630,793 3,919,634 3,300,483 24.06%
  QoQ % 3.15% 1.42% 0.26% 19.73% -7.37% 18.76% -
  Horiz. % 138.14% 133.92% 132.05% 131.71% 110.01% 118.76% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 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
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 4,559,197 4,420,123 4,358,261 4,347,057 3,630,793 3,919,634 3,300,483 24.06%
  QoQ % 3.15% 1.42% 0.26% 19.73% -7.37% 18.76% -
  Horiz. % 138.14% 133.92% 132.05% 131.71% 110.01% 118.76% 100.00%
NOSH 1,220,047 1,215,621 1,209,720 1,209,935 1,210,264 1,114,197 1,100,161 7.15%
  QoQ % 0.36% 0.49% -0.02% -0.03% 8.62% 1.28% -
  Horiz. % 110.90% 110.49% 109.96% 109.98% 110.01% 101.28% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 10.26 % 10.67 % 11.12 % 13.62 % 14.20 % 14.59 % 14.56 % -20.83%
  QoQ % -3.84% -4.05% -18.36% -4.08% -2.67% 0.21% -
  Horiz. % 70.47% 73.28% 76.37% 93.54% 97.53% 100.21% 100.00%
ROE 9.19 % 9.45 % 9.05 % 9.50 % 11.49 % 10.40 % 12.15 % -17.00%
  QoQ % -2.75% 4.42% -4.74% -17.32% 10.48% -14.40% -
  Horiz. % 75.64% 77.78% 74.49% 78.19% 94.57% 85.60% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 335.05 322.27 293.30 250.67 242.91 250.83 250.40 21.45%
  QoQ % 3.97% 9.88% 17.01% 3.19% -3.16% 0.17% -
  Horiz. % 133.81% 128.70% 117.13% 100.11% 97.01% 100.17% 100.00%
EPS 34.33 34.37 32.61 34.15 34.48 36.60 36.46 -3.94%
  QoQ % -0.12% 5.40% -4.51% -0.96% -5.79% 0.38% -
  Horiz. % 94.16% 94.27% 89.44% 93.66% 94.57% 100.38% 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 3.7369 3.6361 3.6027 3.5928 3.0000 3.5179 3.0000 15.78%
  QoQ % 2.77% 0.93% 0.28% 19.76% -14.72% 17.26% -
  Horiz. % 124.56% 121.20% 120.09% 119.76% 100.00% 117.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,659,191
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 246.37 236.11 213.84 182.80 177.19 168.44 166.03 30.13%
  QoQ % 4.35% 10.41% 16.98% 3.17% 5.19% 1.45% -
  Horiz. % 148.39% 142.21% 128.80% 110.10% 106.72% 101.45% 100.00%
EPS 25.24 25.18 23.77 24.90 25.15 24.58 24.18 2.90%
  QoQ % 0.24% 5.93% -4.54% -0.99% 2.32% 1.65% -
  Horiz. % 104.38% 104.14% 98.30% 102.98% 104.01% 101.65% 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 2.7478 2.6640 2.6267 2.6200 2.1883 2.3624 1.9892 24.06%
  QoQ % 3.15% 1.42% 0.26% 19.73% -7.37% 18.76% -
  Horiz. % 138.14% 133.92% 132.05% 131.71% 110.01% 118.76% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 6.3100 5.8600 5.2100 5.5600 5.5600 5.8500 5.8000 -
P/RPS 1.88 1.82 1.78 2.22 2.29 2.33 2.32 -13.09%
  QoQ % 3.30% 2.25% -19.82% -3.06% -1.72% 0.43% -
  Horiz. % 81.03% 78.45% 76.72% 95.69% 98.71% 100.43% 100.00%
P/EPS 18.38 17.05 15.98 16.28 16.12 15.99 15.91 10.11%
  QoQ % 7.80% 6.70% -1.84% 0.99% 0.81% 0.50% -
  Horiz. % 115.52% 107.17% 100.44% 102.33% 101.32% 100.50% 100.00%
EY 5.44 5.86 6.26 6.14 6.20 6.26 6.29 -9.23%
  QoQ % -7.17% -6.39% 1.95% -0.97% -0.96% -0.48% -
  Horiz. % 86.49% 93.16% 99.52% 97.62% 98.57% 99.52% 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 1.69 1.61 1.45 1.55 1.85 1.66 1.93 -8.48%
  QoQ % 4.97% 11.03% -6.45% -16.22% 11.45% -13.99% -
  Horiz. % 87.56% 83.42% 75.13% 80.31% 95.85% 86.01% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 23/07/13 26/04/13 20/02/13 23/10/12 27/07/12 26/04/12 21/02/12 -
Price 6.7100 6.0000 5.4000 5.8700 5.5700 5.7500 5.7800 -
P/RPS 2.00 1.86 1.84 2.34 2.29 2.29 2.31 -9.17%
  QoQ % 7.53% 1.09% -21.37% 2.18% 0.00% -0.87% -
  Horiz. % 86.58% 80.52% 79.65% 101.30% 99.13% 99.13% 100.00%
P/EPS 19.55 17.46 16.56 17.19 16.15 15.71 15.85 15.03%
  QoQ % 11.97% 5.43% -3.66% 6.44% 2.80% -0.88% -
  Horiz. % 123.34% 110.16% 104.48% 108.45% 101.89% 99.12% 100.00%
EY 5.12 5.73 6.04 5.82 6.19 6.36 6.31 -13.02%
  QoQ % -10.65% -5.13% 3.78% -5.98% -2.67% 0.79% -
  Horiz. % 81.14% 90.81% 95.72% 92.23% 98.10% 100.79% 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 1.80 1.65 1.50 1.63 1.86 1.63 1.93 -4.55%
  QoQ % 9.09% 10.00% -7.98% -12.37% 14.11% -15.54% -
  Horiz. % 93.26% 85.49% 77.72% 84.46% 96.37% 84.46% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

360  744  441  434 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BORNOIL 0.075+0.025 
 TRIVE 0.02+0.01 
 EDUSPEC 0.025+0.01 
 NETX 0.0150.00 
 PHB 0.04+0.005 
 XOX 0.29+0.02 
 XDL 0.085+0.015 
 ORION 0.135+0.045 
 NICE 0.40+0.17 
 PHB-WB 0.0250.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers