Highlights

[AIRPORT] YoY Annualized Quarter Result on 2012-06-30 [#2]

Stock [AIRPORT]: MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date 27-Jul-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     -0.99%    YoY -     8.67%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 3,632,278 3,913,256 4,010,578 2,931,042 2,560,938 2,047,254 1,565,780 15.05%
  YoY % -7.18% -2.43% 36.83% 14.45% 25.09% 30.75% -
  Horiz. % 231.98% 249.92% 256.14% 187.19% 163.56% 130.75% 100.00%
PBT 81,946 282,494 636,234 590,174 568,490 401,462 421,650 -23.88%
  YoY % -70.99% -55.60% 7.80% 3.81% 41.60% -4.79% -
  Horiz. % 19.43% 67.00% 150.89% 139.97% 134.83% 95.21% 100.00%
Tax -58,172 -114,422 -179,724 -183,326 -194,034 -135,790 -114,338 -10.65%
  YoY % 49.16% 36.33% 1.96% 5.52% -42.89% -18.76% -
  Horiz. % 50.88% 100.07% 157.19% 160.34% 169.70% 118.76% 100.00%
NP 23,774 168,072 456,510 406,848 374,456 265,672 307,312 -34.71%
  YoY % -85.85% -63.18% 12.21% 8.65% 40.95% -13.55% -
  Horiz. % 7.74% 54.69% 148.55% 132.39% 121.85% 86.45% 100.00%
NP to SH 24,482 168,072 455,624 406,848 374,398 265,506 307,034 -34.38%
  YoY % -85.43% -63.11% 11.99% 8.67% 41.01% -13.53% -
  Horiz. % 7.97% 54.74% 148.40% 132.51% 121.94% 86.47% 100.00%
Tax Rate 70.99 % 40.50 % 28.25 % 31.06 % 34.13 % 33.82 % 27.12 % 17.39%
  YoY % 75.28% 43.36% -9.05% -9.00% 0.92% 24.71% -
  Horiz. % 261.76% 149.34% 104.17% 114.53% 125.85% 124.71% 100.00%
Total Cost 3,608,504 3,745,184 3,554,068 2,524,194 2,186,482 1,781,582 1,258,468 19.18%
  YoY % -3.65% 5.38% 40.80% 15.45% 22.73% 41.57% -
  Horiz. % 286.74% 297.60% 282.41% 200.58% 173.74% 141.57% 100.00%
Net Worth 7,971,906 5,552,830 4,559,778 3,487,268 3,299,728 3,265,999 3,209,351 16.37%
  YoY % 43.56% 21.78% 30.76% 5.68% 1.03% 1.77% -
  Horiz. % 248.40% 173.02% 142.08% 108.66% 102.82% 101.77% 100.00%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 7,971,906 5,552,830 4,559,778 3,487,268 3,299,728 3,265,999 3,209,351 16.37%
  YoY % 43.56% 21.78% 30.76% 5.68% 1.03% 1.77% -
  Horiz. % 248.40% 173.02% 142.08% 108.66% 102.82% 101.77% 100.00%
NOSH 1,521,182 1,317,178 1,220,203 1,162,422 1,099,909 1,099,367 1,098,904 5.57%
  YoY % 15.49% 7.95% 4.97% 5.68% 0.05% 0.04% -
  Horiz. % 138.43% 119.86% 111.04% 105.78% 100.09% 100.04% 100.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 0.65 % 4.29 % 11.38 % 13.88 % 14.62 % 12.98 % 19.63 % -43.32%
  YoY % -84.85% -62.30% -18.01% -5.06% 12.63% -33.88% -
  Horiz. % 3.31% 21.85% 57.97% 70.71% 74.48% 66.12% 100.00%
ROE 0.31 % 3.03 % 9.99 % 11.67 % 11.35 % 8.13 % 9.57 % -43.53%
  YoY % -89.77% -69.67% -14.40% 2.82% 39.61% -15.05% -
  Horiz. % 3.24% 31.66% 104.39% 121.94% 118.60% 84.95% 100.00%
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 238.78 297.09 328.68 252.15 232.83 186.22 142.49 8.98%
  YoY % -19.63% -9.61% 30.35% 8.30% 25.03% 30.69% -
  Horiz. % 167.58% 208.50% 230.67% 176.96% 163.40% 130.69% 100.00%
EPS -2.18 12.76 37.40 35.00 34.04 24.14 27.94 -
  YoY % -117.08% -65.88% 6.86% 2.82% 41.01% -13.60% -
  Horiz. % -7.80% 45.67% 133.86% 125.27% 121.83% 86.40% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 5.2406 4.2157 3.7369 3.0000 3.0000 2.9708 2.9205 10.23%
  YoY % 24.31% 12.81% 24.56% 0.00% 0.98% 1.72% -
  Horiz. % 179.44% 144.35% 127.95% 102.72% 102.72% 101.72% 100.00%
Adjusted Per Share Value based on latest NOSH - 56,191,999
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 218.92 235.85 241.72 176.65 154.35 123.39 94.37 15.05%
  YoY % -7.18% -2.43% 36.84% 14.45% 25.09% 30.75% -
  Horiz. % 231.98% 249.92% 256.14% 187.19% 163.56% 130.75% 100.00%
EPS 1.48 10.13 27.46 24.52 22.57 16.00 18.51 -34.35%
  YoY % -85.39% -63.11% 11.99% 8.64% 41.06% -13.56% -
  Horiz. % 8.00% 54.73% 148.35% 132.47% 121.93% 86.44% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 4.8047 3.3467 2.7482 2.1018 1.9888 1.9684 1.9343 16.37%
  YoY % 43.57% 21.78% 30.75% 5.68% 1.04% 1.76% -
  Horiz. % 248.39% 173.02% 142.08% 108.66% 102.82% 101.76% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 6.2100 7.9800 6.3100 5.5600 6.4700 5.0000 3.2600 -
P/RPS 2.60 2.69 1.92 2.21 2.78 2.68 2.29 2.14%
  YoY % -3.35% 40.10% -13.12% -20.50% 3.73% 17.03% -
  Horiz. % 113.54% 117.47% 83.84% 96.51% 121.40% 117.03% 100.00%
P/EPS 385.86 62.54 16.90 15.89 19.01 20.70 11.67 79.11%
  YoY % 516.98% 270.06% 6.36% -16.41% -8.16% 77.38% -
  Horiz. % 3,306.43% 535.90% 144.82% 136.16% 162.90% 177.38% 100.00%
EY 0.26 1.60 5.92 6.29 5.26 4.83 8.57 -44.14%
  YoY % -83.75% -72.97% -5.88% 19.58% 8.90% -43.64% -
  Horiz. % 3.03% 18.67% 69.08% 73.40% 61.38% 56.36% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.18 1.89 1.69 1.85 2.16 1.68 1.12 0.87%
  YoY % -37.57% 11.83% -8.65% -14.35% 28.57% 50.00% -
  Horiz. % 105.36% 168.75% 150.89% 165.18% 192.86% 150.00% 100.00%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/07/15 24/07/14 23/07/13 27/07/12 28/07/11 17/08/10 27/08/09 -
Price 6.0500 7.6000 6.7100 5.5700 6.4900 5.4200 3.3400 -
P/RPS 2.53 2.56 2.04 2.21 2.79 2.91 2.34 1.31%
  YoY % -1.17% 25.49% -7.69% -20.79% -4.12% 24.36% -
  Horiz. % 108.12% 109.40% 87.18% 94.44% 119.23% 124.36% 100.00%
P/EPS 375.91 59.56 17.97 15.91 19.07 22.44 11.95 77.63%
  YoY % 531.15% 231.44% 12.95% -16.57% -15.02% 87.78% -
  Horiz. % 3,145.69% 498.41% 150.38% 133.14% 159.58% 187.78% 100.00%
EY 0.27 1.68 5.56 6.28 5.24 4.46 8.37 -43.56%
  YoY % -83.93% -69.78% -11.46% 19.85% 17.49% -46.71% -
  Horiz. % 3.23% 20.07% 66.43% 75.03% 62.60% 53.29% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.15 1.80 1.80 1.86 2.16 1.82 1.14 0.15%
  YoY % -36.11% 0.00% -3.23% -13.89% 18.68% 59.65% -
  Horiz. % 100.88% 157.89% 157.89% 163.16% 189.47% 159.65% 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.
 


 

486  308  554  568 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.27+0.07 
 EKOVEST 0.935+0.065 
 BARAKAH 0.105+0.01 
 EKOVEST-WB 0.445+0.075 
 SAPNRG 0.335+0.005 
 PWORTH 0.075+0.005 
 KNM 0.175+0.005 
 IMPIANA 0.05-0.005 
 IWCITY 1.19+0.01 
 VELESTO 0.32+0.005 
Partners & Brokers