Highlights

[AIRPORT] QoQ TTM Result on 2012-12-31 [#4]

Stock [AIRPORT]: MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date 20-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     -4.53%    YoY -     -1.66%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 4,306,267 4,087,830 3,917,544 3,548,062 3,032,989 2,939,878 2,794,761 33.37%
  QoQ % 5.34% 4.35% 10.41% 16.98% 3.17% 5.19% -
  Horiz. % 154.08% 146.27% 140.17% 126.95% 108.52% 105.19% 100.00%
PBT 604,047 625,786 635,150 602,755 603,810 585,075 586,984 1.93%
  QoQ % -3.47% -1.47% 5.37% -0.17% 3.20% -0.33% -
  Horiz. % 102.91% 106.61% 108.21% 102.69% 102.87% 99.67% 100.00%
Tax -184,883 -206,496 -217,158 -208,297 -190,626 -167,717 -179,325 2.05%
  QoQ % 10.47% 4.91% -4.25% -9.27% -13.66% 6.47% -
  Horiz. % 103.10% 115.15% 121.10% 116.16% 106.30% 93.53% 100.00%
NP 419,164 419,290 417,992 394,458 413,184 417,358 407,659 1.87%
  QoQ % -0.03% 0.31% 5.97% -4.53% -1.00% 2.38% -
  Horiz. % 102.82% 102.85% 102.53% 96.76% 101.36% 102.38% 100.00%
NP to SH 418,618 418,847 417,789 394,458 413,184 417,339 407,755 1.77%
  QoQ % -0.05% 0.25% 5.91% -4.53% -1.00% 2.35% -
  Horiz. % 102.66% 102.72% 102.46% 96.74% 101.33% 102.35% 100.00%
Tax Rate 30.61 % 33.00 % 34.19 % 34.56 % 31.57 % 28.67 % 30.55 % 0.13%
  QoQ % -7.24% -3.48% -1.07% 9.47% 10.12% -6.15% -
  Horiz. % 100.20% 108.02% 111.91% 113.13% 103.34% 93.85% 100.00%
Total Cost 3,887,103 3,668,540 3,499,552 3,153,604 2,619,805 2,522,520 2,387,102 38.37%
  QoQ % 5.96% 4.83% 10.97% 20.38% 3.86% 5.67% -
  Horiz. % 162.84% 153.68% 146.60% 132.11% 109.75% 105.67% 100.00%
Net Worth 4,688,062 4,559,197 4,420,123 4,358,261 4,347,057 3,630,793 3,919,634 12.66%
  QoQ % 2.83% 3.15% 1.42% 0.26% 19.73% -7.37% -
  Horiz. % 119.60% 116.32% 112.77% 111.19% 110.90% 92.63% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 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
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 4,688,062 4,559,197 4,420,123 4,358,261 4,347,057 3,630,793 3,919,634 12.66%
  QoQ % 2.83% 3.15% 1.42% 0.26% 19.73% -7.37% -
  Horiz. % 119.60% 116.32% 112.77% 111.19% 110.90% 92.63% 100.00%
NOSH 1,224,516 1,220,047 1,215,621 1,209,720 1,209,935 1,210,264 1,114,197 6.49%
  QoQ % 0.37% 0.36% 0.49% -0.02% -0.03% 8.62% -
  Horiz. % 109.90% 109.50% 109.10% 108.57% 108.59% 108.62% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 9.73 % 10.26 % 10.67 % 11.12 % 13.62 % 14.20 % 14.59 % -23.65%
  QoQ % -5.17% -3.84% -4.05% -18.36% -4.08% -2.67% -
  Horiz. % 66.69% 70.32% 73.13% 76.22% 93.35% 97.33% 100.00%
ROE 8.93 % 9.19 % 9.45 % 9.05 % 9.50 % 11.49 % 10.40 % -9.65%
  QoQ % -2.83% -2.75% 4.42% -4.74% -17.32% 10.48% -
  Horiz. % 85.87% 88.37% 90.87% 87.02% 91.35% 110.48% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 351.67 335.05 322.27 293.30 250.67 242.91 250.83 25.24%
  QoQ % 4.96% 3.97% 9.88% 17.01% 3.19% -3.16% -
  Horiz. % 140.20% 133.58% 128.48% 116.93% 99.94% 96.84% 100.00%
EPS 34.19 34.33 34.37 32.61 34.15 34.48 36.60 -4.44%
  QoQ % -0.41% -0.12% 5.40% -4.51% -0.96% -5.79% -
  Horiz. % 93.42% 93.80% 93.91% 89.10% 93.31% 94.21% 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 3.8285 3.7369 3.6361 3.6027 3.5928 3.0000 3.5179 5.80%
  QoQ % 2.45% 2.77% 0.93% 0.28% 19.76% -14.72% -
  Horiz. % 108.83% 106.23% 103.36% 102.41% 102.13% 85.28% 100.00%
Adjusted Per Share Value based on latest NOSH - 56,191,999
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 259.54 246.37 236.11 213.84 182.80 177.19 168.44 33.37%
  QoQ % 5.35% 4.35% 10.41% 16.98% 3.17% 5.19% -
  Horiz. % 154.08% 146.27% 140.17% 126.95% 108.53% 105.19% 100.00%
EPS 25.23 25.24 25.18 23.77 24.90 25.15 24.58 1.75%
  QoQ % -0.04% 0.24% 5.93% -4.54% -0.99% 2.32% -
  Horiz. % 102.64% 102.69% 102.44% 96.70% 101.30% 102.32% 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 2.8255 2.7478 2.6640 2.6267 2.6200 2.1883 2.3624 12.66%
  QoQ % 2.83% 3.15% 1.42% 0.26% 19.73% -7.37% -
  Horiz. % 119.60% 116.31% 112.77% 111.19% 110.90% 92.63% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 7.5900 6.3100 5.8600 5.2100 5.5600 5.5600 5.8500 -
P/RPS 2.16 1.88 1.82 1.78 2.22 2.29 2.33 -4.92%
  QoQ % 14.89% 3.30% 2.25% -19.82% -3.06% -1.72% -
  Horiz. % 92.70% 80.69% 78.11% 76.39% 95.28% 98.28% 100.00%
P/EPS 22.20 18.38 17.05 15.98 16.28 16.12 15.99 24.43%
  QoQ % 20.78% 7.80% 6.70% -1.84% 0.99% 0.81% -
  Horiz. % 138.84% 114.95% 106.63% 99.94% 101.81% 100.81% 100.00%
EY 4.50 5.44 5.86 6.26 6.14 6.20 6.26 -19.74%
  QoQ % -17.28% -7.17% -6.39% 1.95% -0.97% -0.96% -
  Horiz. % 71.88% 86.90% 93.61% 100.00% 98.08% 99.04% 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 1.98 1.69 1.61 1.45 1.55 1.85 1.66 12.46%
  QoQ % 17.16% 4.97% 11.03% -6.45% -16.22% 11.45% -
  Horiz. % 119.28% 101.81% 96.99% 87.35% 93.37% 111.45% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 31/10/13 23/07/13 26/04/13 20/02/13 23/10/12 27/07/12 26/04/12 -
Price 8.4100 6.7100 6.0000 5.4000 5.8700 5.5700 5.7500 -
P/RPS 2.39 2.00 1.86 1.84 2.34 2.29 2.29 2.89%
  QoQ % 19.50% 7.53% 1.09% -21.37% 2.18% 0.00% -
  Horiz. % 104.37% 87.34% 81.22% 80.35% 102.18% 100.00% 100.00%
P/EPS 24.60 19.55 17.46 16.56 17.19 16.15 15.71 34.81%
  QoQ % 25.83% 11.97% 5.43% -3.66% 6.44% 2.80% -
  Horiz. % 156.59% 124.44% 111.14% 105.41% 109.42% 102.80% 100.00%
EY 4.06 5.12 5.73 6.04 5.82 6.19 6.36 -25.84%
  QoQ % -20.70% -10.65% -5.13% 3.78% -5.98% -2.67% -
  Horiz. % 63.84% 80.50% 90.09% 94.97% 91.51% 97.33% 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 2.20 1.80 1.65 1.50 1.63 1.86 1.63 22.11%
  QoQ % 22.22% 9.09% 10.00% -7.98% -12.37% 14.11% -
  Horiz. % 134.97% 110.43% 101.23% 92.02% 100.00% 114.11% 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.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 
Partners & Brokers