Highlights

[AIRPORT] YoY Quarter Result on 2011-09-30 [#3]

Stock [AIRPORT]: MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date 25-Oct-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     28.60%    YoY -     88.62%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 675,760 972,703 754,266 661,155 623,778 377,360 364,543 10.83%
  YoY % -30.53% 28.96% 14.08% 5.99% 65.30% 3.52% -
  Horiz. % 185.37% 266.83% 206.91% 181.37% 171.11% 103.52% 100.00%
PBT 10,611 151,122 172,861 154,126 91,681 111,240 134,210 -34.47%
  YoY % -92.98% -12.58% 12.16% 68.11% -17.58% -17.11% -
  Horiz. % 7.91% 112.60% 128.80% 114.84% 68.31% 82.89% 100.00%
Tax -9,032 -38,240 -59,853 -36,944 -29,585 -27,740 -44,145 -23.23%
  YoY % 76.38% 36.11% -62.01% -24.87% -6.65% 37.16% -
  Horiz. % 20.46% 86.62% 135.58% 83.69% 67.02% 62.84% 100.00%
NP 1,579 112,882 113,008 117,182 62,096 83,500 90,065 -49.02%
  YoY % -98.60% -0.11% -3.56% 88.71% -25.63% -7.29% -
  Horiz. % 1.75% 125.33% 125.47% 130.11% 68.95% 92.71% 100.00%
NP to SH 1,605 112,779 113,008 117,163 62,116 83,432 90,065 -48.88%
  YoY % -98.58% -0.20% -3.55% 88.62% -25.55% -7.36% -
  Horiz. % 1.78% 125.22% 125.47% 130.09% 68.97% 92.64% 100.00%
Tax Rate 85.12 % 25.30 % 34.62 % 23.97 % 32.27 % 24.94 % 32.89 % 17.16%
  YoY % 236.44% -26.92% 44.43% -25.72% 29.39% -24.17% -
  Horiz. % 258.80% 76.92% 105.26% 72.88% 98.11% 75.83% 100.00%
Total Cost 674,181 859,821 641,258 543,973 561,682 293,860 274,478 16.15%
  YoY % -21.59% 34.08% 17.88% -3.15% 91.14% 7.06% -
  Horiz. % 245.62% 313.26% 233.63% 198.18% 204.64% 107.06% 100.00%
Net Worth 5,642,779 4,688,062 4,347,057 3,301,587 3,328,211 3,283,197 3,153,710 10.18%
  YoY % 20.36% 7.84% 31.67% -0.80% 1.37% 4.11% -
  Horiz. % 178.93% 148.65% 137.84% 104.69% 105.53% 104.11% 100.00%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 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
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 5,642,779 4,688,062 4,347,057 3,301,587 3,328,211 3,283,197 3,153,710 10.18%
  YoY % 20.36% 7.84% 31.67% -0.80% 1.37% 4.11% -
  Horiz. % 178.93% 148.65% 137.84% 104.69% 105.53% 104.11% 100.00%
NOSH 1,337,500 1,224,516 1,209,935 1,100,529 1,100,053 1,099,235 1,100,195 3.31%
  YoY % 9.23% 1.21% 9.94% 0.04% 0.07% -0.09% -
  Horiz. % 121.57% 111.30% 109.97% 100.03% 99.99% 99.91% 100.00%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 0.23 % 11.60 % 14.98 % 17.72 % 9.95 % 22.13 % 24.71 % -54.12%
  YoY % -98.02% -22.56% -15.46% 78.09% -55.04% -10.44% -
  Horiz. % 0.93% 46.94% 60.62% 71.71% 40.27% 89.56% 100.00%
ROE 0.03 % 2.41 % 2.60 % 3.55 % 1.87 % 2.54 % 2.86 % -53.20%
  YoY % -98.76% -7.31% -26.76% 89.84% -26.38% -11.19% -
  Horiz. % 1.05% 84.27% 90.91% 124.13% 65.38% 88.81% 100.00%
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 50.52 79.44 62.34 60.08 56.70 34.33 33.13 7.28%
  YoY % -36.40% 27.43% 3.76% 5.96% 65.16% 3.62% -
  Horiz. % 152.49% 239.78% 188.17% 181.35% 171.14% 103.62% 100.00%
EPS 0.12 9.21 9.60 10.65 5.65 7.59 8.19 -50.52%
  YoY % -98.70% -4.06% -9.86% 88.50% -25.56% -7.33% -
  Horiz. % 1.47% 112.45% 117.22% 130.04% 68.99% 92.67% 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 4.2189 3.8285 3.5928 3.0000 3.0255 2.9868 2.8665 6.65%
  YoY % 10.20% 6.56% 19.76% -0.84% 1.30% 4.20% -
  Horiz. % 147.18% 133.56% 125.34% 104.66% 105.55% 104.20% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,823,211
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 37.06 53.35 41.37 36.26 34.21 20.70 19.99 10.83%
  YoY % -30.53% 28.96% 14.09% 5.99% 65.27% 3.55% -
  Horiz. % 185.39% 266.88% 206.95% 181.39% 171.14% 103.55% 100.00%
EPS 0.09 6.19 6.20 6.43 3.41 4.58 4.94 -48.69%
  YoY % -98.55% -0.16% -3.58% 88.56% -25.55% -7.29% -
  Horiz. % 1.82% 125.30% 125.51% 130.16% 69.03% 92.71% 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 3.0950 2.5713 2.3843 1.8109 1.8255 1.8008 1.7298 10.18%
  YoY % 20.37% 7.84% 31.66% -0.80% 1.37% 4.10% -
  Horiz. % 178.92% 148.65% 137.84% 104.69% 105.53% 104.10% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 7.4900 7.5900 5.5600 5.2900 5.7500 3.4500 2.6100 -
P/RPS 14.82 9.55 8.92 8.81 10.14 10.05 7.88 11.10%
  YoY % 55.18% 7.06% 1.25% -13.12% 0.90% 27.54% -
  Horiz. % 188.07% 121.19% 113.20% 111.80% 128.68% 127.54% 100.00%
P/EPS 6,241.67 82.41 59.53 49.69 101.83 45.45 31.88 140.87%
  YoY % 7,473.92% 38.43% 19.80% -51.20% 124.05% 42.57% -
  Horiz. % 19,578.64% 258.50% 186.73% 155.87% 319.42% 142.57% 100.00%
EY 0.02 1.21 1.68 2.01 0.98 2.20 3.14 -56.93%
  YoY % -98.35% -27.98% -16.42% 105.10% -55.45% -29.94% -
  Horiz. % 0.64% 38.54% 53.50% 64.01% 31.21% 70.06% 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 1.78 1.98 1.55 1.76 1.90 1.16 0.91 11.83%
  YoY % -10.10% 27.74% -11.93% -7.37% 63.79% 27.47% -
  Horiz. % 195.60% 217.58% 170.33% 193.41% 208.79% 127.47% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 03/11/14 31/10/13 23/10/12 25/10/11 29/10/10 25/11/09 27/11/08 -
Price 7.2300 8.4100 5.8700 5.8800 6.0700 3.7500 2.0400 -
P/RPS 14.31 10.59 9.42 9.79 10.70 10.92 6.16 15.08%
  YoY % 35.13% 12.42% -3.78% -8.50% -2.01% 77.27% -
  Horiz. % 232.31% 171.92% 152.92% 158.93% 173.70% 177.27% 100.00%
P/EPS 6,025.00 91.31 62.85 55.23 107.50 49.41 24.92 149.49%
  YoY % 6,498.40% 45.28% 13.80% -48.62% 117.57% 98.27% -
  Horiz. % 24,177.37% 366.41% 252.21% 221.63% 431.38% 198.27% 100.00%
EY 0.02 1.10 1.59 1.81 0.93 2.02 4.01 -58.65%
  YoY % -98.18% -30.82% -12.15% 94.62% -53.96% -49.63% -
  Horiz. % 0.50% 27.43% 39.65% 45.14% 23.19% 50.37% 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 1.71 2.20 1.63 1.96 2.01 1.26 0.71 15.77%
  YoY % -22.27% 34.97% -16.84% -2.49% 59.52% 77.46% -
  Horiz. % 240.85% 309.86% 229.58% 276.06% 283.10% 177.46% 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.
 


 

260  296  587  1182 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MNC-PA 0.040.00 
 KNM 0.395+0.015 
 ARMADA 0.31-0.005 
 VSOLAR 0.095-0.005 
 OPCOM 0.715+0.085 
 KNM-WB 0.20+0.005 
 GPACKET-WB 0.2650.00 
 KOMARK 0.37+0.02 
 MNC 0.115+0.015 
 FPGROUP 0.41+0.025 

TOP ARTICLES

1. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. When can ego be good and when can it be bad? Koon Yew Yin Koon Yew Yin's Blog
3. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
4. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗? Ten Ninety
5. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗?(Part 2) Ten Ninety
6. Four simple reasons why Alam Maritim can hit 20 sen Good stocks to share
7. 油价昨日彪涨,还能买入吗?By投资有理 投资有理·于你
8. [转贴] 巴菲特告訴孩子:成為富有的人,一生只需要3種投資 Good Articles to Share
Partners & Brokers