Highlights

[AIRPORT] QoQ TTM Result on 2013-03-31 [#1]

Stock [AIRPORT]: MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date 26-Apr-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     5.91%    YoY -     2.46%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 4,098,759 4,306,267 4,087,830 3,917,544 3,548,062 3,032,989 2,939,878 24.72%
  QoQ % -4.82% 5.34% 4.35% 10.41% 16.98% 3.17% -
  Horiz. % 139.42% 146.48% 139.05% 133.26% 120.69% 103.17% 100.00%
PBT 553,171 604,047 625,786 635,150 602,755 603,810 585,075 -3.66%
  QoQ % -8.42% -3.47% -1.47% 5.37% -0.17% 3.20% -
  Horiz. % 94.55% 103.24% 106.96% 108.56% 103.02% 103.20% 100.00%
Tax -175,621 -184,883 -206,496 -217,158 -208,297 -190,626 -167,717 3.11%
  QoQ % 5.01% 10.47% 4.91% -4.25% -9.27% -13.66% -
  Horiz. % 104.71% 110.24% 123.12% 129.48% 124.20% 113.66% 100.00%
NP 377,550 419,164 419,290 417,992 394,458 413,184 417,358 -6.45%
  QoQ % -9.93% -0.03% 0.31% 5.97% -4.53% -1.00% -
  Horiz. % 90.46% 100.43% 100.46% 100.15% 94.51% 99.00% 100.00%
NP to SH 377,486 418,618 418,847 417,789 394,458 413,184 417,339 -6.45%
  QoQ % -9.83% -0.05% 0.25% 5.91% -4.53% -1.00% -
  Horiz. % 90.45% 100.31% 100.36% 100.11% 94.52% 99.00% 100.00%
Tax Rate 31.75 % 30.61 % 33.00 % 34.19 % 34.56 % 31.57 % 28.67 % 7.02%
  QoQ % 3.72% -7.24% -3.48% -1.07% 9.47% 10.12% -
  Horiz. % 110.74% 106.77% 115.10% 119.25% 120.54% 110.12% 100.00%
Total Cost 3,721,209 3,887,103 3,668,540 3,499,552 3,153,604 2,619,805 2,522,520 29.50%
  QoQ % -4.27% 5.96% 4.83% 10.97% 20.38% 3.86% -
  Horiz. % 147.52% 154.10% 145.43% 138.73% 125.02% 103.86% 100.00%
Net Worth 3,693,350 4,688,062 4,559,197 4,420,123 4,358,261 4,347,057 3,630,793 1.14%
  QoQ % -21.22% 2.83% 3.15% 1.42% 0.26% 19.73% -
  Horiz. % 101.72% 129.12% 125.57% 121.74% 120.04% 119.73% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 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
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 3,693,350 4,688,062 4,559,197 4,420,123 4,358,261 4,347,057 3,630,793 1.14%
  QoQ % -21.22% 2.83% 3.15% 1.42% 0.26% 19.73% -
  Horiz. % 101.72% 129.12% 125.57% 121.74% 120.04% 119.73% 100.00%
NOSH 1,231,116 1,224,516 1,220,047 1,215,621 1,209,720 1,209,935 1,210,264 1.14%
  QoQ % 0.54% 0.37% 0.36% 0.49% -0.02% -0.03% -
  Horiz. % 101.72% 101.18% 100.81% 100.44% 99.96% 99.97% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 9.21 % 9.73 % 10.26 % 10.67 % 11.12 % 13.62 % 14.20 % -25.01%
  QoQ % -5.34% -5.17% -3.84% -4.05% -18.36% -4.08% -
  Horiz. % 64.86% 68.52% 72.25% 75.14% 78.31% 95.92% 100.00%
ROE 10.22 % 8.93 % 9.19 % 9.45 % 9.05 % 9.50 % 11.49 % -7.49%
  QoQ % 14.45% -2.83% -2.75% 4.42% -4.74% -17.32% -
  Horiz. % 88.95% 77.72% 79.98% 82.25% 78.76% 82.68% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 332.93 351.67 335.05 322.27 293.30 250.67 242.91 23.32%
  QoQ % -5.33% 4.96% 3.97% 9.88% 17.01% 3.19% -
  Horiz. % 137.06% 144.77% 137.93% 132.67% 120.74% 103.19% 100.00%
EPS 30.66 34.19 34.33 34.37 32.61 34.15 34.48 -7.51%
  QoQ % -10.32% -0.41% -0.12% 5.40% -4.51% -0.96% -
  Horiz. % 88.92% 99.16% 99.56% 99.68% 94.58% 99.04% 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 3.0000 3.8285 3.7369 3.6361 3.6027 3.5928 3.0000 -
  QoQ % -21.64% 2.45% 2.77% 0.93% 0.28% 19.76% -
  Horiz. % 100.00% 127.62% 124.56% 121.20% 120.09% 119.76% 100.00%
Adjusted Per Share Value based on latest NOSH - 56,191,999
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 247.03 259.54 246.37 236.11 213.84 182.80 177.19 24.72%
  QoQ % -4.82% 5.35% 4.35% 10.41% 16.98% 3.17% -
  Horiz. % 139.42% 146.48% 139.04% 133.25% 120.68% 103.17% 100.00%
EPS 22.75 25.23 25.24 25.18 23.77 24.90 25.15 -6.45%
  QoQ % -9.83% -0.04% 0.24% 5.93% -4.54% -0.99% -
  Horiz. % 90.46% 100.32% 100.36% 100.12% 94.51% 99.01% 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 2.2260 2.8255 2.7478 2.6640 2.6267 2.6200 2.1883 1.14%
  QoQ % -21.22% 2.83% 3.15% 1.42% 0.26% 19.73% -
  Horiz. % 101.72% 129.12% 125.57% 121.74% 120.03% 119.73% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 9.0000 7.5900 6.3100 5.8600 5.2100 5.5600 5.5600 -
P/RPS 2.70 2.16 1.88 1.82 1.78 2.22 2.29 11.57%
  QoQ % 25.00% 14.89% 3.30% 2.25% -19.82% -3.06% -
  Horiz. % 117.90% 94.32% 82.10% 79.48% 77.73% 96.94% 100.00%
P/EPS 29.35 22.20 18.38 17.05 15.98 16.28 16.12 48.94%
  QoQ % 32.21% 20.78% 7.80% 6.70% -1.84% 0.99% -
  Horiz. % 182.07% 137.72% 114.02% 105.77% 99.13% 100.99% 100.00%
EY 3.41 4.50 5.44 5.86 6.26 6.14 6.20 -32.80%
  QoQ % -24.22% -17.28% -7.17% -6.39% 1.95% -0.97% -
  Horiz. % 55.00% 72.58% 87.74% 94.52% 100.97% 99.03% 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 3.00 1.98 1.69 1.61 1.45 1.55 1.85 37.91%
  QoQ % 51.52% 17.16% 4.97% 11.03% -6.45% -16.22% -
  Horiz. % 162.16% 107.03% 91.35% 87.03% 78.38% 83.78% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/01/14 31/10/13 23/07/13 26/04/13 20/02/13 23/10/12 27/07/12 -
Price 8.6800 8.4100 6.7100 6.0000 5.4000 5.8700 5.5700 -
P/RPS 2.61 2.39 2.00 1.86 1.84 2.34 2.29 9.09%
  QoQ % 9.21% 19.50% 7.53% 1.09% -21.37% 2.18% -
  Horiz. % 113.97% 104.37% 87.34% 81.22% 80.35% 102.18% 100.00%
P/EPS 28.31 24.60 19.55 17.46 16.56 17.19 16.15 45.23%
  QoQ % 15.08% 25.83% 11.97% 5.43% -3.66% 6.44% -
  Horiz. % 175.29% 152.32% 121.05% 108.11% 102.54% 106.44% 100.00%
EY 3.53 4.06 5.12 5.73 6.04 5.82 6.19 -31.16%
  QoQ % -13.05% -20.70% -10.65% -5.13% 3.78% -5.98% -
  Horiz. % 57.03% 65.59% 82.71% 92.57% 97.58% 94.02% 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 2.89 2.20 1.80 1.65 1.50 1.63 1.86 34.04%
  QoQ % 31.36% 22.22% 9.09% 10.00% -7.98% -12.37% -
  Horiz. % 155.38% 118.28% 96.77% 88.71% 80.65% 87.63% 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