Highlights

[AIRPORT] QoQ TTM Result on 2013-09-30 [#3]

Stock [AIRPORT]: MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date 31-Oct-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     -0.05%    YoY -     1.32%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 4,050,098 3,852,653 4,098,759 4,306,267 4,087,830 3,917,544 3,548,062 9.25%
  QoQ % 5.12% -6.00% -4.82% 5.34% 4.35% 10.41% -
  Horiz. % 114.15% 108.58% 115.52% 121.37% 115.21% 110.41% 100.00%
PBT 376,302 546,086 553,171 604,047 625,786 635,150 602,755 -27.02%
  QoQ % -31.09% -1.28% -8.42% -3.47% -1.47% 5.37% -
  Horiz. % 62.43% 90.60% 91.77% 100.21% 103.82% 105.37% 100.00%
Tax -142,970 -166,088 -175,621 -184,883 -206,496 -217,158 -208,297 -22.24%
  QoQ % 13.92% 5.43% 5.01% 10.47% 4.91% -4.25% -
  Horiz. % 68.64% 79.74% 84.31% 88.76% 99.14% 104.25% 100.00%
NP 233,332 379,998 377,550 419,164 419,290 417,992 394,458 -29.60%
  QoQ % -38.60% 0.65% -9.93% -0.03% 0.31% 5.97% -
  Horiz. % 59.15% 96.33% 95.71% 106.26% 106.30% 105.97% 100.00%
NP to SH 233,711 380,137 377,486 418,618 418,847 417,789 394,458 -29.52%
  QoQ % -38.52% 0.70% -9.83% -0.05% 0.25% 5.91% -
  Horiz. % 59.25% 96.37% 95.70% 106.12% 106.18% 105.91% 100.00%
Tax Rate 37.99 % 30.41 % 31.75 % 30.61 % 33.00 % 34.19 % 34.56 % 6.53%
  QoQ % 24.93% -4.22% 3.72% -7.24% -3.48% -1.07% -
  Horiz. % 109.92% 87.99% 91.87% 88.57% 95.49% 98.93% 100.00%
Total Cost 3,816,766 3,472,655 3,721,209 3,887,103 3,668,540 3,499,552 3,153,604 13.61%
  QoQ % 9.91% -6.68% -4.27% 5.96% 4.83% 10.97% -
  Horiz. % 121.03% 110.12% 118.00% 123.26% 116.33% 110.97% 100.00%
Net Worth 5,555,521 5,336,012 3,693,350 4,688,062 4,559,197 4,420,123 4,358,261 17.62%
  QoQ % 4.11% 44.48% -21.22% 2.83% 3.15% 1.42% -
  Horiz. % 127.47% 122.43% 84.74% 107.57% 104.61% 101.42% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 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
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 5,555,521 5,336,012 3,693,350 4,688,062 4,559,197 4,420,123 4,358,261 17.62%
  QoQ % 4.11% 44.48% -21.22% 2.83% 3.15% 1.42% -
  Horiz. % 127.47% 122.43% 84.74% 107.57% 104.61% 101.42% 100.00%
NOSH 1,317,817 1,263,110 1,231,116 1,224,516 1,220,047 1,215,621 1,209,720 5.89%
  QoQ % 4.33% 2.60% 0.54% 0.37% 0.36% 0.49% -
  Horiz. % 108.94% 104.41% 101.77% 101.22% 100.85% 100.49% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 5.76 % 9.86 % 9.21 % 9.73 % 10.26 % 10.67 % 11.12 % -35.58%
  QoQ % -41.58% 7.06% -5.34% -5.17% -3.84% -4.05% -
  Horiz. % 51.80% 88.67% 82.82% 87.50% 92.27% 95.95% 100.00%
ROE 4.21 % 7.12 % 10.22 % 8.93 % 9.19 % 9.45 % 9.05 % -40.05%
  QoQ % -40.87% -30.33% 14.45% -2.83% -2.75% 4.42% -
  Horiz. % 46.52% 78.67% 112.93% 98.67% 101.55% 104.42% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 307.33 305.01 332.93 351.67 335.05 322.27 293.30 3.17%
  QoQ % 0.76% -8.39% -5.33% 4.96% 3.97% 9.88% -
  Horiz. % 104.78% 103.99% 113.51% 119.90% 114.23% 109.88% 100.00%
EPS 17.73 30.10 30.66 34.19 34.33 34.37 32.61 -33.46%
  QoQ % -41.10% -1.83% -10.32% -0.41% -0.12% 5.40% -
  Horiz. % 54.37% 92.30% 94.02% 104.85% 105.27% 105.40% 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 4.2157 4.2245 3.0000 3.8285 3.7369 3.6361 3.6027 11.08%
  QoQ % -0.21% 40.82% -21.64% 2.45% 2.77% 0.93% -
  Horiz. % 117.02% 117.26% 83.27% 106.27% 103.72% 100.93% 100.00%
Adjusted Per Share Value based on latest NOSH - 56,191,999
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 244.10 232.20 247.03 259.54 246.37 236.11 213.84 9.25%
  QoQ % 5.12% -6.00% -4.82% 5.35% 4.35% 10.41% -
  Horiz. % 114.15% 108.59% 115.52% 121.37% 115.21% 110.41% 100.00%
EPS 14.09 22.91 22.75 25.23 25.24 25.18 23.77 -29.50%
  QoQ % -38.50% 0.70% -9.83% -0.04% 0.24% 5.93% -
  Horiz. % 59.28% 96.38% 95.71% 106.14% 106.18% 105.93% 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 3.3483 3.2160 2.2260 2.8255 2.7478 2.6640 2.6267 17.62%
  QoQ % 4.11% 44.47% -21.22% 2.83% 3.15% 1.42% -
  Horiz. % 127.47% 122.43% 84.75% 107.57% 104.61% 101.42% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 7.9800 8.0000 9.0000 7.5900 6.3100 5.8600 5.2100 -
P/RPS 2.60 2.62 2.70 2.16 1.88 1.82 1.78 28.83%
  QoQ % -0.76% -2.96% 25.00% 14.89% 3.30% 2.25% -
  Horiz. % 146.07% 147.19% 151.69% 121.35% 105.62% 102.25% 100.00%
P/EPS 45.00 26.58 29.35 22.20 18.38 17.05 15.98 99.79%
  QoQ % 69.30% -9.44% 32.21% 20.78% 7.80% 6.70% -
  Horiz. % 281.60% 166.33% 183.67% 138.92% 115.02% 106.70% 100.00%
EY 2.22 3.76 3.41 4.50 5.44 5.86 6.26 -49.99%
  QoQ % -40.96% 10.26% -24.22% -17.28% -7.17% -6.39% -
  Horiz. % 35.46% 60.06% 54.47% 71.88% 86.90% 93.61% 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 1.89 3.00 1.98 1.69 1.61 1.45 19.38%
  QoQ % 0.00% -37.00% 51.52% 17.16% 4.97% 11.03% -
  Horiz. % 130.34% 130.34% 206.90% 136.55% 116.55% 111.03% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 24/07/14 24/04/14 27/01/14 31/10/13 23/07/13 26/04/13 20/02/13 -
Price 7.6000 8.0200 8.6800 8.4100 6.7100 6.0000 5.4000 -
P/RPS 2.47 2.63 2.61 2.39 2.00 1.86 1.84 21.76%
  QoQ % -6.08% 0.77% 9.21% 19.50% 7.53% 1.09% -
  Horiz. % 134.24% 142.93% 141.85% 129.89% 108.70% 101.09% 100.00%
P/EPS 42.85 26.65 28.31 24.60 19.55 17.46 16.56 88.81%
  QoQ % 60.79% -5.86% 15.08% 25.83% 11.97% 5.43% -
  Horiz. % 258.76% 160.93% 170.95% 148.55% 118.06% 105.43% 100.00%
EY 2.33 3.75 3.53 4.06 5.12 5.73 6.04 -47.10%
  QoQ % -37.87% 6.23% -13.05% -20.70% -10.65% -5.13% -
  Horiz. % 38.58% 62.09% 58.44% 67.22% 84.77% 94.87% 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 1.90 2.89 2.20 1.80 1.65 1.50 12.96%
  QoQ % -5.26% -34.26% 31.36% 22.22% 9.09% 10.00% -
  Horiz. % 120.00% 126.67% 192.67% 146.67% 120.00% 110.00% 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.
 


 

273  435  536  612 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ISTONE 0.245-0.005 
 SAPNRG-WA 0.130.00 
 SAPNRG 0.305-0.005 
 NETX 0.0150.00 
 SUMATEC 0.035+0.005 
 KNM 0.39-0.01 
 VELESTO-WA 0.145-0.005 
 ALAM-WA 0.0550.00 
 REACH-WA 0.065+0.01 
 REACH 0.21+0.02 
Partners & Brokers