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 - 56,191,999
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.
 


 

462  223  565  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.01 
 SCOMI 0.10+0.01 
 SCOMI-WB 0.04+0.005 
 KNM 0.37+0.02 
 NETX 0.02+0.005 
 ARMADA 0.23+0.005 
 GPACKET 0.46+0.015 
 ISTONE 0.22+0.01 
 HSI-C5J 0.21+0.07 
 HSI-H6R 0.32-0.07 
Partners & Brokers