Highlights

[AIRPORT] YoY Quarter Result on 2010-06-30 [#2]

Stock [AIRPORT]: MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date 17-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     -18.48%    YoY -     -3.20%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 978,102 807,816 662,699 525,014 392,861 360,289 341,681 19.14%
  YoY % 21.08% 21.90% 26.23% 33.64% 9.04% 5.45% -
  Horiz. % 286.26% 236.42% 193.95% 153.66% 114.98% 105.45% 100.00%
PBT 132,055 141,419 143,328 81,007 85,559 84,557 81,379 8.39%
  YoY % -6.62% -1.33% 76.93% -5.32% 1.18% 3.91% -
  Horiz. % 162.27% 173.78% 176.12% 99.54% 105.14% 103.91% 100.00%
Tax -30,063 -40,725 -52,333 -21,377 -23,981 -18,073 -25,404 2.84%
  YoY % 26.18% 22.18% -144.81% 10.86% -32.69% 28.86% -
  Horiz. % 118.34% 160.31% 206.00% 84.15% 94.40% 71.14% 100.00%
NP 101,992 100,694 90,995 59,630 61,578 66,484 55,975 10.51%
  YoY % 1.29% 10.66% 52.60% -3.16% -7.38% 18.77% -
  Horiz. % 182.21% 179.89% 162.56% 106.53% 110.01% 118.77% 100.00%
NP to SH 101,752 100,694 91,110 59,618 61,586 66,586 55,848 10.51%
  YoY % 1.05% 10.52% 52.82% -3.20% -7.51% 19.23% -
  Horiz. % 182.19% 180.30% 163.14% 106.75% 110.27% 119.23% 100.00%
Tax Rate 22.77 % 28.80 % 36.51 % 26.39 % 28.03 % 21.37 % 31.22 % -5.12%
  YoY % -20.94% -21.12% 38.35% -5.85% 31.17% -31.55% -
  Horiz. % 72.93% 92.25% 116.94% 84.53% 89.78% 68.45% 100.00%
Total Cost 876,110 707,122 571,704 465,384 331,283 293,805 285,706 20.51%
  YoY % 23.90% 23.69% 22.85% 40.48% 12.76% 2.83% -
  Horiz. % 306.65% 247.50% 200.10% 162.89% 115.95% 102.83% 100.00%
Net Worth 4,559,197 3,630,793 3,298,953 3,266,726 3,211,819 3,067,350 2,920,256 7.70%
  YoY % 25.57% 10.06% 0.99% 1.71% 4.71% 5.04% -
  Horiz. % 156.12% 124.33% 112.97% 111.86% 109.98% 105.04% 100.00%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 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
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 4,559,197 3,630,793 3,298,953 3,266,726 3,211,819 3,067,350 2,920,256 7.70%
  YoY % 25.57% 10.06% 0.99% 1.71% 4.71% 5.04% -
  Horiz. % 156.12% 124.33% 112.97% 111.86% 109.98% 105.04% 100.00%
NOSH 1,220,047 1,210,264 1,099,651 1,099,611 1,099,750 1,100,829 1,099,370 1.75%
  YoY % 0.81% 10.06% 0.00% -0.01% -0.10% 0.13% -
  Horiz. % 110.98% 110.09% 100.03% 100.02% 100.03% 100.13% 100.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 10.43 % 12.46 % 13.73 % 11.36 % 15.67 % 18.45 % 16.38 % -7.24%
  YoY % -16.29% -9.25% 20.86% -27.50% -15.07% 12.64% -
  Horiz. % 63.68% 76.07% 83.82% 69.35% 95.67% 112.64% 100.00%
ROE 2.23 % 2.77 % 2.76 % 1.83 % 1.92 % 2.17 % 1.91 % 2.61%
  YoY % -19.49% 0.36% 50.82% -4.69% -11.52% 13.61% -
  Horiz. % 116.75% 145.03% 144.50% 95.81% 100.52% 113.61% 100.00%
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 80.17 66.75 60.26 47.75 35.72 32.73 31.08 17.09%
  YoY % 20.10% 10.77% 26.20% 33.68% 9.14% 5.31% -
  Horiz. % 257.95% 214.77% 193.89% 153.64% 114.93% 105.31% 100.00%
EPS 8.35 8.66 8.28 5.42 5.60 6.04 5.08 8.63%
  YoY % -3.58% 4.59% 52.77% -3.21% -7.28% 18.90% -
  Horiz. % 164.37% 170.47% 162.99% 106.69% 110.24% 118.90% 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 3.7369 3.0000 3.0000 2.9708 2.9205 2.7864 2.6563 5.85%
  YoY % 24.56% 0.00% 0.98% 1.72% 4.81% 4.90% -
  Horiz. % 140.68% 112.94% 112.94% 111.84% 109.95% 104.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 56,191,999
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 58.95 48.69 39.94 31.64 23.68 21.71 20.59 19.14%
  YoY % 21.07% 21.91% 26.23% 33.61% 9.07% 5.44% -
  Horiz. % 286.30% 236.47% 193.98% 153.67% 115.01% 105.44% 100.00%
EPS 6.13 6.07 5.49 3.59 3.71 4.01 3.37 10.48%
  YoY % 0.99% 10.56% 52.92% -3.23% -7.48% 18.99% -
  Horiz. % 181.90% 180.12% 162.91% 106.53% 110.09% 118.99% 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 2.7478 2.1883 1.9883 1.9689 1.9358 1.8487 1.7600 7.70%
  YoY % 25.57% 10.06% 0.99% 1.71% 4.71% 5.04% -
  Horiz. % 156.13% 124.34% 112.97% 111.87% 109.99% 105.04% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 6.3100 5.5600 6.4700 5.0000 3.2600 2.9000 2.8900 -
P/RPS 7.87 8.33 10.74 10.47 9.13 8.86 9.30 -2.74%
  YoY % -5.52% -22.44% 2.58% 14.68% 3.05% -4.73% -
  Horiz. % 84.62% 89.57% 115.48% 112.58% 98.17% 95.27% 100.00%
P/EPS 75.66 66.83 78.09 92.22 58.21 47.94 56.89 4.86%
  YoY % 13.21% -14.42% -15.32% 58.43% 21.42% -15.73% -
  Horiz. % 132.99% 117.47% 137.26% 162.10% 102.32% 84.27% 100.00%
EY 1.32 1.50 1.28 1.08 1.72 2.09 1.76 -4.68%
  YoY % -12.00% 17.19% 18.52% -37.21% -17.70% 18.75% -
  Horiz. % 75.00% 85.23% 72.73% 61.36% 97.73% 118.75% 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 1.69 1.85 2.16 1.68 1.12 1.04 1.09 7.58%
  YoY % -8.65% -14.35% 28.57% 50.00% 7.69% -4.59% -
  Horiz. % 155.05% 169.72% 198.17% 154.13% 102.75% 95.41% 100.00%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 23/07/13 27/07/12 28/07/11 17/08/10 27/08/09 28/08/08 30/08/07 -
Price 6.7100 5.5700 6.4900 5.4200 3.3400 2.7400 2.5800 -
P/RPS 8.37 8.34 10.77 11.35 9.35 8.37 8.30 0.14%
  YoY % 0.36% -22.56% -5.11% 21.39% 11.71% 0.84% -
  Horiz. % 100.84% 100.48% 129.76% 136.75% 112.65% 100.84% 100.00%
P/EPS 80.46 66.95 78.33 99.97 59.64 45.30 50.79 7.96%
  YoY % 20.18% -14.53% -21.65% 67.62% 31.66% -10.81% -
  Horiz. % 158.42% 131.82% 154.22% 196.83% 117.42% 89.19% 100.00%
EY 1.24 1.49 1.28 1.00 1.68 2.21 1.97 -7.42%
  YoY % -16.78% 16.41% 28.00% -40.48% -23.98% 12.18% -
  Horiz. % 62.94% 75.63% 64.97% 50.76% 85.28% 112.18% 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 1.80 1.86 2.16 1.82 1.14 0.98 0.97 10.84%
  YoY % -3.23% -13.89% 18.68% 59.65% 16.33% 1.03% -
  Horiz. % 185.57% 191.75% 222.68% 187.63% 117.53% 101.03% 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.
 


 

1916 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.930.00 
 KOTRA 1.660.00 
 UCREST 0.2550.00 
 PINEAPP 0.380.00 
 PUC 0.0950.00 
 WILLOW 0.4750.00 
 IRIS 0.1750.00 
 BTECH 0.240.00 
 3A 0.9350.00 
 TENAGA-C57 0.070.00 
Partners & Brokers