Highlights

[AIRPORT] YoY Cumulative 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 -     98.02%    YoY -     8.67%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 1,816,139 1,956,628 2,005,289 1,465,521 1,280,469 1,023,627 782,890 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 40,973 141,247 318,117 295,087 284,245 200,731 210,825 -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 -29,086 -57,211 -89,862 -91,663 -97,017 -67,895 -57,169 -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 11,887 84,036 228,255 203,424 187,228 132,836 153,656 -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 12,241 84,036 227,812 203,424 187,199 132,753 153,517 -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 1,804,252 1,872,592 1,777,034 1,262,097 1,093,241 890,791 629,234 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 0.15 % 1.51 % 5.00 % 5.83 % 5.67 % 4.06 % 4.78 % -43.82%
  YoY % -90.07% -69.80% -14.24% 2.82% 39.66% -15.06% -
  Horiz. % 3.14% 31.59% 104.60% 121.97% 118.62% 84.94% 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 119.39 148.55 164.34 126.07 116.42 93.11 71.24 8.98%
  YoY % -19.63% -9.61% 30.36% 8.29% 25.03% 30.70% -
  Horiz. % 167.59% 208.52% 230.69% 176.97% 163.42% 130.70% 100.00%
EPS -1.09 6.38 18.70 17.50 17.02 12.07 13.97 -
  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 - 1,823,211
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 99.61 107.32 109.99 80.38 70.23 56.14 42.94 15.05%
  YoY % -7.18% -2.43% 36.84% 14.45% 25.10% 30.74% -
  Horiz. % 231.97% 249.93% 256.15% 187.19% 163.55% 130.74% 100.00%
EPS 0.67 4.61 12.50 11.16 10.27 7.28 8.42 -34.40%
  YoY % -85.47% -63.12% 12.01% 8.67% 41.07% -13.54% -
  Horiz. % 7.96% 54.75% 148.46% 132.54% 121.97% 86.46% 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 4.3725 3.0456 2.5010 1.9127 1.8098 1.7913 1.7603 16.37%
  YoY % 43.57% 21.78% 30.76% 5.69% 1.03% 1.76% -
  Horiz. % 248.40% 173.02% 142.08% 108.66% 102.81% 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 5.20 5.37 3.84 4.41 5.56 5.37 4.58 2.14%
  YoY % -3.17% 39.84% -12.93% -20.68% 3.54% 17.25% -
  Horiz. % 113.54% 117.25% 83.84% 96.29% 121.40% 117.25% 100.00%
P/EPS 771.71 125.08 33.80 31.77 38.02 41.41 23.34 79.11%
  YoY % 516.97% 270.06% 6.39% -16.44% -8.19% 77.42% -
  Horiz. % 3,306.38% 535.90% 144.82% 136.12% 162.90% 177.42% 100.00%
EY 0.13 0.80 2.96 3.15 2.63 2.42 4.29 -44.15%
  YoY % -83.75% -72.97% -6.03% 19.77% 8.68% -43.59% -
  Horiz. % 3.03% 18.65% 69.00% 73.43% 61.31% 56.41% 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 5.07 5.12 4.08 4.42 5.57 5.82 4.69 1.31%
  YoY % -0.98% 25.49% -7.69% -20.65% -4.30% 24.09% -
  Horiz. % 108.10% 109.17% 86.99% 94.24% 118.76% 124.09% 100.00%
P/EPS 751.83 119.12 35.94 31.83 38.13 44.88 23.91 77.61%
  YoY % 531.15% 231.44% 12.91% -16.52% -15.04% 87.70% -
  Horiz. % 3,144.42% 498.20% 150.31% 133.12% 159.47% 187.70% 100.00%
EY 0.13 0.84 2.78 3.14 2.62 2.23 4.18 -43.91%
  YoY % -84.52% -69.78% -11.46% 19.85% 17.49% -46.65% -
  Horiz. % 3.11% 20.10% 66.51% 75.12% 62.68% 53.35% 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.
 


 

407  295  534  763 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.01-0.005 
 SAPNRG 0.295-0.005 
 TIGER 0.075+0.015 
 ARMADA 0.53+0.005 
 HSI-H8F 0.25-0.085 
 FINTEC 0.08+0.01 
 AT 0.085+0.01 
 KNM 0.425-0.015 
 DGB 0.16+0.01 
 HSI-C7F 0.27+0.065 
Partners & Brokers