Highlights

[AIRPORT] YoY 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 -     -1.98%    YoY -     10.52%
Quarter Report


View:


Show?  YoY % Horiz. %

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 939,960 1,175,547 978,102 807,816 662,699 525,014 392,861 15.64%
  YoY % -20.04% 20.19% 21.08% 21.90% 26.23% 33.64% -
  Horiz. % 239.26% 299.23% 248.97% 205.62% 168.69% 133.64% 100.00%
PBT 1,676 -37,729 132,055 141,419 143,328 81,007 85,559 -48.06%
  YoY % 104.44% -128.57% -6.62% -1.33% 76.93% -5.32% -
  Horiz. % 1.96% -44.10% 154.34% 165.29% 167.52% 94.68% 100.00%
Tax -21,787 -6,945 -30,063 -40,725 -52,333 -21,377 -23,981 -1.59%
  YoY % -213.71% 76.90% 26.18% 22.18% -144.81% 10.86% -
  Horiz. % 90.85% 28.96% 125.36% 169.82% 218.23% 89.14% 100.00%
NP -20,111 -44,674 101,992 100,694 90,995 59,630 61,578 -
  YoY % 54.98% -143.80% 1.29% 10.66% 52.60% -3.16% -
  Horiz. % -32.66% -72.55% 165.63% 163.52% 147.77% 96.84% 100.00%
NP to SH -19,884 -44,674 101,752 100,694 91,110 59,618 61,586 -
  YoY % 55.49% -143.90% 1.05% 10.52% 52.82% -3.20% -
  Horiz. % -32.29% -72.54% 165.22% 163.50% 147.94% 96.80% 100.00%
Tax Rate 1,299.94 % - % 22.77 % 28.80 % 36.51 % 26.39 % 28.03 % 89.49%
  YoY % 0.00% 0.00% -20.94% -21.12% 38.35% -5.85% -
  Horiz. % 4,637.67% 0.00% 81.23% 102.75% 130.25% 94.15% 100.00%
Total Cost 960,071 1,220,221 876,110 707,122 571,704 465,384 331,283 19.39%
  YoY % -21.32% 39.28% 23.90% 23.69% 22.85% 40.48% -
  Horiz. % 289.80% 368.33% 264.46% 213.45% 172.57% 140.48% 100.00%
Net Worth 7,971,906 5,555,521 4,559,197 3,630,793 3,298,953 3,266,726 3,211,819 16.35%
  YoY % 43.50% 21.85% 25.57% 10.06% 0.99% 1.71% -
  Horiz. % 248.21% 172.97% 141.95% 113.04% 102.71% 101.71% 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 5,555,521 4,559,197 3,630,793 3,298,953 3,266,726 3,211,819 16.35%
  YoY % 43.50% 21.85% 25.57% 10.06% 0.99% 1.71% -
  Horiz. % 248.21% 172.97% 141.95% 113.04% 102.71% 101.71% 100.00%
NOSH 1,521,182 1,317,817 1,220,047 1,210,264 1,099,651 1,099,611 1,099,750 5.55%
  YoY % 15.43% 8.01% 0.81% 10.06% 0.00% -0.01% -
  Horiz. % 138.32% 119.83% 110.94% 110.05% 99.99% 99.99% 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 -2.14 % -3.80 % 10.43 % 12.46 % 13.73 % 11.36 % 15.67 % -
  YoY % 43.68% -136.43% -16.29% -9.25% 20.86% -27.50% -
  Horiz. % -13.66% -24.25% 66.56% 79.51% 87.62% 72.50% 100.00%
ROE -0.25 % -0.80 % 2.23 % 2.77 % 2.76 % 1.83 % 1.92 % -
  YoY % 68.75% -135.87% -19.49% 0.36% 50.82% -4.69% -
  Horiz. % -13.02% -41.67% 116.15% 144.27% 143.75% 95.31% 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 61.79 89.20 80.17 66.75 60.26 47.75 35.72 9.56%
  YoY % -30.73% 11.26% 20.10% 10.77% 26.20% 33.68% -
  Horiz. % 172.98% 249.72% 224.44% 186.87% 168.70% 133.68% 100.00%
EPS -3.20 -3.39 8.35 8.66 8.28 5.42 5.60 -
  YoY % 5.60% -140.60% -3.58% 4.59% 52.77% -3.21% -
  Horiz. % -57.14% -60.54% 149.11% 154.64% 147.86% 96.79% 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 - 1,659,191
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 56.65 70.85 58.95 48.69 39.94 31.64 23.68 15.64%
  YoY % -20.04% 20.19% 21.07% 21.91% 26.23% 33.61% -
  Horiz. % 239.23% 299.20% 248.94% 205.62% 168.67% 133.61% 100.00%
EPS -1.20 -2.69 6.13 6.07 5.49 3.59 3.71 -
  YoY % 55.39% -143.88% 0.99% 10.56% 52.92% -3.23% -
  Horiz. % -32.35% -72.51% 165.23% 163.61% 147.98% 96.77% 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 3.3483 2.7478 2.1883 1.9883 1.9689 1.9358 16.35%
  YoY % 43.50% 21.85% 25.57% 10.06% 0.99% 1.71% -
  Horiz. % 248.20% 172.97% 141.95% 113.04% 102.71% 101.71% 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 10.05 8.95 7.87 8.33 10.74 10.47 9.13 1.61%
  YoY % 12.29% 13.72% -5.52% -22.44% 2.58% 14.68% -
  Horiz. % 110.08% 98.03% 86.20% 91.24% 117.63% 114.68% 100.00%
P/EPS -475.08 -235.40 75.66 66.83 78.09 92.22 58.21 -
  YoY % -101.82% -411.13% 13.21% -14.42% -15.32% 58.43% -
  Horiz. % -816.15% -404.40% 129.98% 114.81% 134.15% 158.43% 100.00%
EY -0.21 -0.42 1.32 1.50 1.28 1.08 1.72 -
  YoY % 50.00% -131.82% -12.00% 17.19% 18.52% -37.21% -
  Horiz. % -12.21% -24.42% 76.74% 87.21% 74.42% 62.79% 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 9.79 8.52 8.37 8.34 10.77 11.35 9.35 0.77%
  YoY % 14.91% 1.79% 0.36% -22.56% -5.11% 21.39% -
  Horiz. % 104.71% 91.12% 89.52% 89.20% 115.19% 121.39% 100.00%
P/EPS -462.84 -224.19 80.46 66.95 78.33 99.97 59.64 -
  YoY % -106.45% -378.64% 20.18% -14.53% -21.65% 67.62% -
  Horiz. % -776.06% -375.91% 134.91% 112.26% 131.34% 167.62% 100.00%
EY -0.22 -0.45 1.24 1.49 1.28 1.00 1.68 -
  YoY % 51.11% -136.29% -16.78% 16.41% 28.00% -40.48% -
  Horiz. % -13.10% -26.79% 73.81% 88.69% 76.19% 59.52% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

363  761  417  437 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.145+0.045 
 NETX 0.020.00 
 AT 0.13+0.01 
 VELESTO 0.165+0.02 
 VC 0.10+0.005 
 SAPNRG-WA 0.085+0.04 
 TRIVE 0.025-0.005 
 PHB 0.04-0.005 
 LAMBO 0.065-0.01 
 KNM 0.26+0.03 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers