Highlights

[AIRPORT] QoQ TTM Result on 2011-03-31 [#1]

Stock [AIRPORT]: MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date 31-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     7.25%    YoY -     -5.40%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 2,754,826 2,762,223 2,724,846 2,587,161 2,468,004 2,124,248 1,877,830 29.02%
  QoQ % -0.27% 1.37% 5.32% 4.83% 16.18% 13.12% -
  Horiz. % 146.70% 147.10% 145.11% 137.77% 131.43% 113.12% 100.00%
PBT 574,235 620,926 558,481 496,160 474,966 450,445 470,004 14.24%
  QoQ % -7.52% 11.18% 12.56% 4.46% 5.44% -4.16% -
  Horiz. % 122.18% 132.11% 118.82% 105.57% 101.06% 95.84% 100.00%
Tax -173,071 -193,975 -186,616 -155,660 -157,494 -114,091 -112,246 33.36%
  QoQ % 10.78% -3.94% -19.89% 1.16% -38.04% -1.64% -
  Horiz. % 154.19% 172.81% 166.26% 138.68% 140.31% 101.64% 100.00%
NP 401,164 426,951 371,865 340,500 317,472 336,354 357,758 7.91%
  QoQ % -6.04% 14.81% 9.21% 7.25% -5.61% -5.98% -
  Horiz. % 112.13% 119.34% 103.94% 95.18% 88.74% 94.02% 100.00%
NP to SH 401,116 426,278 371,231 339,739 316,784 335,842 357,158 8.02%
  QoQ % -5.90% 14.83% 9.27% 7.25% -5.67% -5.97% -
  Horiz. % 112.31% 119.35% 103.94% 95.12% 88.70% 94.03% 100.00%
Tax Rate 30.14 % 31.24 % 33.41 % 31.37 % 33.16 % 25.33 % 23.88 % 16.74%
  QoQ % -3.52% -6.50% 6.50% -5.40% 30.91% 6.07% -
  Horiz. % 126.21% 130.82% 139.91% 131.37% 138.86% 106.07% 100.00%
Total Cost 2,353,662 2,335,272 2,352,981 2,246,661 2,150,532 1,787,894 1,520,072 33.73%
  QoQ % 0.79% -0.75% 4.73% 4.47% 20.28% 17.62% -
  Horiz. % 154.84% 153.63% 154.79% 147.80% 141.48% 117.62% 100.00%
Net Worth 3,300,483 3,301,587 3,298,953 3,296,259 2,186,557 3,328,211 3,266,726 0.69%
  QoQ % -0.03% 0.08% 0.08% 50.75% -34.30% 1.88% -
  Horiz. % 101.03% 101.07% 100.99% 100.90% 66.93% 101.88% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 0 0 0 0 0 87,717 87,717 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% 100.00%
Div Payout % - % - % - % - % - % 26.12 % 24.56 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 6.35% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 106.35% 100.00%
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 3,300,483 3,301,587 3,298,953 3,296,259 2,186,557 3,328,211 3,266,726 0.69%
  QoQ % -0.03% 0.08% 0.08% 50.75% -34.30% 1.88% -
  Horiz. % 101.03% 101.07% 100.99% 100.90% 66.93% 101.88% 100.00%
NOSH 1,100,161 1,100,529 1,099,651 1,098,753 1,093,278 1,100,053 1,099,611 0.03%
  QoQ % -0.03% 0.08% 0.08% 0.50% -0.62% 0.04% -
  Horiz. % 100.05% 100.08% 100.00% 99.92% 99.42% 100.04% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 14.56 % 15.46 % 13.65 % 13.16 % 12.86 % 15.83 % 19.05 % -16.36%
  QoQ % -5.82% 13.26% 3.72% 2.33% -18.76% -16.90% -
  Horiz. % 76.43% 81.15% 71.65% 69.08% 67.51% 83.10% 100.00%
ROE 12.15 % 12.91 % 11.25 % 10.31 % 14.49 % 10.09 % 10.93 % 7.29%
  QoQ % -5.89% 14.76% 9.12% -28.85% 43.61% -7.69% -
  Horiz. % 111.16% 118.12% 102.93% 94.33% 132.57% 92.31% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 250.40 250.99 247.79 235.46 225.74 193.10 170.77 28.98%
  QoQ % -0.24% 1.29% 5.24% 4.31% 16.90% 13.08% -
  Horiz. % 146.63% 146.98% 145.10% 137.88% 132.19% 113.08% 100.00%
EPS 36.46 38.73 33.76 30.92 28.98 30.53 32.48 7.99%
  QoQ % -5.86% 14.72% 9.18% 6.69% -5.08% -6.00% -
  Horiz. % 112.25% 119.24% 103.94% 95.20% 89.22% 94.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 8.00 8.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% 100.00%
NAPS 3.0000 3.0000 3.0000 3.0000 2.0000 3.0255 2.9708 0.65%
  QoQ % 0.00% 0.00% 0.00% 50.00% -33.90% 1.84% -
  Horiz. % 100.98% 100.98% 100.98% 100.98% 67.32% 101.84% 100.00%
Adjusted Per Share Value based on latest NOSH - 56,191,999
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 166.03 166.48 164.23 155.93 148.75 128.03 113.18 29.02%
  QoQ % -0.27% 1.37% 5.32% 4.83% 16.18% 13.12% -
  Horiz. % 146.70% 147.09% 145.11% 137.77% 131.43% 113.12% 100.00%
EPS 24.18 25.69 22.37 20.48 19.09 20.24 21.53 8.02%
  QoQ % -5.88% 14.84% 9.23% 7.28% -5.68% -5.99% -
  Horiz. % 112.31% 119.32% 103.90% 95.12% 88.67% 94.01% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 5.29 5.29 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% 100.00%
NAPS 1.9892 1.9899 1.9883 1.9867 1.3178 2.0059 1.9689 0.68%
  QoQ % -0.04% 0.08% 0.08% 50.76% -34.30% 1.88% -
  Horiz. % 101.03% 101.07% 100.99% 100.90% 66.93% 101.88% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 5.8000 5.2900 6.4700 6.0800 6.2800 5.7500 5.0000 -
P/RPS 2.32 2.11 2.61 2.58 2.78 2.98 2.93 -14.38%
  QoQ % 9.95% -19.16% 1.16% -7.19% -6.71% 1.71% -
  Horiz. % 79.18% 72.01% 89.08% 88.05% 94.88% 101.71% 100.00%
P/EPS 15.91 13.66 19.17 19.66 21.67 18.83 15.39 2.23%
  QoQ % 16.47% -28.74% -2.49% -9.28% 15.08% 22.35% -
  Horiz. % 103.38% 88.76% 124.56% 127.75% 140.81% 122.35% 100.00%
EY 6.29 7.32 5.22 5.09 4.61 5.31 6.50 -2.16%
  QoQ % -14.07% 40.23% 2.55% 10.41% -13.18% -18.31% -
  Horiz. % 96.77% 112.62% 80.31% 78.31% 70.92% 81.69% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.39 1.60 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -13.13% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 86.88% 100.00%
P/NAPS 1.93 1.76 2.16 2.03 3.14 1.90 1.68 9.66%
  QoQ % 9.66% -18.52% 6.40% -35.35% 65.26% 13.10% -
  Horiz. % 114.88% 104.76% 128.57% 120.83% 186.90% 113.10% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 21/02/12 25/10/11 28/07/11 31/05/11 16/02/11 29/10/10 17/08/10 -
Price 5.7800 5.8800 6.4900 6.3700 6.2000 6.0700 5.4200 -
P/RPS 2.31 2.34 2.62 2.71 2.75 3.14 3.17 -18.98%
  QoQ % -1.28% -10.69% -3.32% -1.45% -12.42% -0.95% -
  Horiz. % 72.87% 73.82% 82.65% 85.49% 86.75% 99.05% 100.00%
P/EPS 15.85 15.18 19.22 20.60 21.40 19.88 16.69 -3.38%
  QoQ % 4.41% -21.02% -6.70% -3.74% 7.65% 19.11% -
  Horiz. % 94.97% 90.95% 115.16% 123.43% 128.22% 119.11% 100.00%
EY 6.31 6.59 5.20 4.85 4.67 5.03 5.99 3.52%
  QoQ % -4.25% 26.73% 7.22% 3.85% -7.16% -16.03% -
  Horiz. % 105.34% 110.02% 86.81% 80.97% 77.96% 83.97% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.32 1.48 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -10.81% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 89.19% 100.00%
P/NAPS 1.93 1.96 2.16 2.12 3.10 2.01 1.82 3.98%
  QoQ % -1.53% -9.26% 1.89% -31.61% 54.23% 10.44% -
  Horiz. % 106.04% 107.69% 118.68% 116.48% 170.33% 110.44% 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.
 


 

385  274  558  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.1250.00 
 NETX 0.0150.00 
 EFORCE 0.705+0.05 
 ARMADA 0.24+0.01 
 KNM 0.3650.00 
 MYEG 1.68+0.07 
 VSOLAR 0.21-0.02 
 HSI-C5P 0.285+0.015 
 ISTONE 0.2050.00 
 GPACKET 0.525+0.02 
Partners & Brokers