Highlights

[AIRPORT] QoQ TTM Result on 2011-12-31 [#4]

Stock [AIRPORT]: MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date 21-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     -5.90%    YoY -     26.62%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 3,032,989 2,939,878 2,794,761 2,754,826 2,762,223 2,724,846 2,587,161 11.15%
  QoQ % 3.17% 5.19% 1.45% -0.27% 1.37% 5.32% -
  Horiz. % 117.23% 113.63% 108.02% 106.48% 106.77% 105.32% 100.00%
PBT 603,810 585,075 586,984 574,235 620,926 558,481 496,160 13.95%
  QoQ % 3.20% -0.33% 2.22% -7.52% 11.18% 12.56% -
  Horiz. % 121.70% 117.92% 118.31% 115.74% 125.15% 112.56% 100.00%
Tax -190,626 -167,717 -179,325 -173,071 -193,975 -186,616 -155,660 14.42%
  QoQ % -13.66% 6.47% -3.61% 10.78% -3.94% -19.89% -
  Horiz. % 122.46% 107.75% 115.20% 111.19% 124.61% 119.89% 100.00%
NP 413,184 417,358 407,659 401,164 426,951 371,865 340,500 13.73%
  QoQ % -1.00% 2.38% 1.62% -6.04% 14.81% 9.21% -
  Horiz. % 121.35% 122.57% 119.72% 117.82% 125.39% 109.21% 100.00%
NP to SH 413,184 417,339 407,755 401,116 426,278 371,231 339,739 13.90%
  QoQ % -1.00% 2.35% 1.66% -5.90% 14.83% 9.27% -
  Horiz. % 121.62% 122.84% 120.02% 118.07% 125.47% 109.27% 100.00%
Tax Rate 31.57 % 28.67 % 30.55 % 30.14 % 31.24 % 33.41 % 31.37 % 0.42%
  QoQ % 10.12% -6.15% 1.36% -3.52% -6.50% 6.50% -
  Horiz. % 100.64% 91.39% 97.39% 96.08% 99.59% 106.50% 100.00%
Total Cost 2,619,805 2,522,520 2,387,102 2,353,662 2,335,272 2,352,981 2,246,661 10.76%
  QoQ % 3.86% 5.67% 1.42% 0.79% -0.75% 4.73% -
  Horiz. % 116.61% 112.28% 106.25% 104.76% 103.94% 104.73% 100.00%
Net Worth 4,347,057 3,630,793 3,919,634 3,300,483 3,301,587 3,298,953 3,296,259 20.20%
  QoQ % 19.73% -7.37% 18.76% -0.03% 0.08% 0.08% -
  Horiz. % 131.88% 110.15% 118.91% 100.13% 100.16% 100.08% 100.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 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
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 4,347,057 3,630,793 3,919,634 3,300,483 3,301,587 3,298,953 3,296,259 20.20%
  QoQ % 19.73% -7.37% 18.76% -0.03% 0.08% 0.08% -
  Horiz. % 131.88% 110.15% 118.91% 100.13% 100.16% 100.08% 100.00%
NOSH 1,209,935 1,210,264 1,114,197 1,100,161 1,100,529 1,099,651 1,098,753 6.62%
  QoQ % -0.03% 8.62% 1.28% -0.03% 0.08% 0.08% -
  Horiz. % 110.12% 110.15% 101.41% 100.13% 100.16% 100.08% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 13.62 % 14.20 % 14.59 % 14.56 % 15.46 % 13.65 % 13.16 % 2.31%
  QoQ % -4.08% -2.67% 0.21% -5.82% 13.26% 3.72% -
  Horiz. % 103.50% 107.90% 110.87% 110.64% 117.48% 103.72% 100.00%
ROE 9.50 % 11.49 % 10.40 % 12.15 % 12.91 % 11.25 % 10.31 % -5.29%
  QoQ % -17.32% 10.48% -14.40% -5.89% 14.76% 9.12% -
  Horiz. % 92.14% 111.45% 100.87% 117.85% 125.22% 109.12% 100.00%
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 250.67 242.91 250.83 250.40 250.99 247.79 235.46 4.25%
  QoQ % 3.19% -3.16% 0.17% -0.24% 1.29% 5.24% -
  Horiz. % 106.46% 103.16% 106.53% 106.35% 106.60% 105.24% 100.00%
EPS 34.15 34.48 36.60 36.46 38.73 33.76 30.92 6.83%
  QoQ % -0.96% -5.79% 0.38% -5.86% 14.72% 9.18% -
  Horiz. % 110.45% 111.51% 118.37% 117.92% 125.26% 109.18% 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 3.5928 3.0000 3.5179 3.0000 3.0000 3.0000 3.0000 12.74%
  QoQ % 19.76% -14.72% 17.26% 0.00% 0.00% 0.00% -
  Horiz. % 119.76% 100.00% 117.26% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 56,191,999
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 182.80 177.19 168.44 166.03 166.48 164.23 155.93 11.15%
  QoQ % 3.17% 5.19% 1.45% -0.27% 1.37% 5.32% -
  Horiz. % 117.23% 113.63% 108.02% 106.48% 106.77% 105.32% 100.00%
EPS 24.90 25.15 24.58 24.18 25.69 22.37 20.48 13.87%
  QoQ % -0.99% 2.32% 1.65% -5.88% 14.84% 9.23% -
  Horiz. % 121.58% 122.80% 120.02% 118.07% 125.44% 109.23% 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 2.6200 2.1883 2.3624 1.9892 1.9899 1.9883 1.9867 20.20%
  QoQ % 19.73% -7.37% 18.76% -0.04% 0.08% 0.08% -
  Horiz. % 131.88% 110.15% 118.91% 100.13% 100.16% 100.08% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 5.5600 5.5600 5.8500 5.8000 5.2900 6.4700 6.0800 -
P/RPS 2.22 2.29 2.33 2.32 2.11 2.61 2.58 -9.51%
  QoQ % -3.06% -1.72% 0.43% 9.95% -19.16% 1.16% -
  Horiz. % 86.05% 88.76% 90.31% 89.92% 81.78% 101.16% 100.00%
P/EPS 16.28 16.12 15.99 15.91 13.66 19.17 19.66 -11.79%
  QoQ % 0.99% 0.81% 0.50% 16.47% -28.74% -2.49% -
  Horiz. % 82.81% 81.99% 81.33% 80.93% 69.48% 97.51% 100.00%
EY 6.14 6.20 6.26 6.29 7.32 5.22 5.09 13.28%
  QoQ % -0.97% -0.96% -0.48% -14.07% 40.23% 2.55% -
  Horiz. % 120.63% 121.81% 122.99% 123.58% 143.81% 102.55% 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 1.55 1.85 1.66 1.93 1.76 2.16 2.03 -16.42%
  QoQ % -16.22% 11.45% -13.99% 9.66% -18.52% 6.40% -
  Horiz. % 76.35% 91.13% 81.77% 95.07% 86.70% 106.40% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 23/10/12 27/07/12 26/04/12 21/02/12 25/10/11 28/07/11 31/05/11 -
Price 5.8700 5.5700 5.7500 5.7800 5.8800 6.4900 6.3700 -
P/RPS 2.34 2.29 2.29 2.31 2.34 2.62 2.71 -9.30%
  QoQ % 2.18% 0.00% -0.87% -1.28% -10.69% -3.32% -
  Horiz. % 86.35% 84.50% 84.50% 85.24% 86.35% 96.68% 100.00%
P/EPS 17.19 16.15 15.71 15.85 15.18 19.22 20.60 -11.34%
  QoQ % 6.44% 2.80% -0.88% 4.41% -21.02% -6.70% -
  Horiz. % 83.45% 78.40% 76.26% 76.94% 73.69% 93.30% 100.00%
EY 5.82 6.19 6.36 6.31 6.59 5.20 4.85 12.89%
  QoQ % -5.98% -2.67% 0.79% -4.25% 26.73% 7.22% -
  Horiz. % 120.00% 127.63% 131.13% 130.10% 135.88% 107.22% 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 1.63 1.86 1.63 1.93 1.96 2.16 2.12 -16.03%
  QoQ % -12.37% 14.11% -15.54% -1.53% -9.26% 1.89% -
  Horiz. % 76.89% 87.74% 76.89% 91.04% 92.45% 101.89% 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.
 


 

269  428  536  658 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.35-0.04 
 ISTONE 0.21-0.035 
 GPACKET-WB 0.125+0.005 
 NETX 0.0150.00 
 ARMADA 0.225-0.015 
 IMPIANA 0.03+0.005 
 HSI-H6R 0.39+0.025 
 KNM-WB 0.265-0.025 
 GPACKET 0.445+0.04 
 VELESTO-WA 0.13-0.015 
Partners & Brokers