Highlights

[AIRPORT] YoY Quarter Result on 2012-09-30 [#3]

Stock [AIRPORT]: MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date 23-Oct-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     12.23%    YoY -     -3.55%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 1,017,926 675,760 972,703 754,266 661,155 623,778 377,360 17.98%
  YoY % 50.63% -30.53% 28.96% 14.08% 5.99% 65.30% -
  Horiz. % 269.75% 179.08% 257.77% 199.88% 175.21% 165.30% 100.00%
PBT 58,781 10,611 151,122 172,861 154,126 91,681 111,240 -10.08%
  YoY % 453.96% -92.98% -12.58% 12.16% 68.11% -17.58% -
  Horiz. % 52.84% 9.54% 135.85% 155.39% 138.55% 82.42% 100.00%
Tax 9,706 -9,032 -38,240 -59,853 -36,944 -29,585 -27,740 -
  YoY % 207.46% 76.38% 36.11% -62.01% -24.87% -6.65% -
  Horiz. % -34.99% 32.56% 137.85% 215.76% 133.18% 106.65% 100.00%
NP 68,487 1,579 112,882 113,008 117,182 62,096 83,500 -3.25%
  YoY % 4,237.37% -98.60% -0.11% -3.56% 88.71% -25.63% -
  Horiz. % 82.02% 1.89% 135.19% 135.34% 140.34% 74.37% 100.00%
NP to SH 68,502 1,605 112,779 113,008 117,163 62,116 83,432 -3.23%
  YoY % 4,168.04% -98.58% -0.20% -3.55% 88.62% -25.55% -
  Horiz. % 82.11% 1.92% 135.17% 135.45% 140.43% 74.45% 100.00%
Tax Rate -16.51 % 85.12 % 25.30 % 34.62 % 23.97 % 32.27 % 24.94 % -
  YoY % -119.40% 236.44% -26.92% 44.43% -25.72% 29.39% -
  Horiz. % -66.20% 341.30% 101.44% 138.81% 96.11% 129.39% 100.00%
Total Cost 949,439 674,181 859,821 641,258 543,973 561,682 293,860 21.58%
  YoY % 40.83% -21.59% 34.08% 17.88% -3.15% 91.14% -
  Horiz. % 323.09% 229.42% 292.60% 218.22% 185.11% 191.14% 100.00%
Net Worth 8,637,193 5,642,779 4,688,062 4,347,057 3,301,587 3,328,211 3,283,197 17.48%
  YoY % 53.07% 20.36% 7.84% 31.67% -0.80% 1.37% -
  Horiz. % 263.07% 171.87% 142.79% 132.40% 100.56% 101.37% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 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
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 8,637,193 5,642,779 4,688,062 4,347,057 3,301,587 3,328,211 3,283,197 17.48%
  YoY % 53.07% 20.36% 7.84% 31.67% -0.80% 1.37% -
  Horiz. % 263.07% 171.87% 142.79% 132.40% 100.56% 101.37% 100.00%
NOSH 1,567,691 1,337,500 1,224,516 1,209,935 1,100,529 1,100,053 1,099,235 6.09%
  YoY % 17.21% 9.23% 1.21% 9.94% 0.04% 0.07% -
  Horiz. % 142.62% 121.68% 111.40% 110.07% 100.12% 100.07% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 6.73 % 0.23 % 11.60 % 14.98 % 17.72 % 9.95 % 22.13 % -17.99%
  YoY % 2,826.09% -98.02% -22.56% -15.46% 78.09% -55.04% -
  Horiz. % 30.41% 1.04% 52.42% 67.69% 80.07% 44.96% 100.00%
ROE 0.79 % 0.03 % 2.41 % 2.60 % 3.55 % 1.87 % 2.54 % -17.68%
  YoY % 2,533.33% -98.76% -7.31% -26.76% 89.84% -26.38% -
  Horiz. % 31.10% 1.18% 94.88% 102.36% 139.76% 73.62% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 64.93 50.52 79.44 62.34 60.08 56.70 34.33 11.20%
  YoY % 28.52% -36.40% 27.43% 3.76% 5.96% 65.16% -
  Horiz. % 189.13% 147.16% 231.40% 181.59% 175.01% 165.16% 100.00%
EPS 1.63 0.12 9.21 9.60 10.65 5.65 7.59 -22.61%
  YoY % 1,258.33% -98.70% -4.06% -9.86% 88.50% -25.56% -
  Horiz. % 21.48% 1.58% 121.34% 126.48% 140.32% 74.44% 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 5.5095 4.2189 3.8285 3.5928 3.0000 3.0255 2.9868 10.74%
  YoY % 30.59% 10.20% 6.56% 19.76% -0.84% 1.30% -
  Horiz. % 184.46% 141.25% 128.18% 120.29% 100.44% 101.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,659,191
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 61.35 40.73 58.63 45.46 39.85 37.60 22.74 17.98%
  YoY % 50.63% -30.53% 28.97% 14.08% 5.98% 65.35% -
  Horiz. % 269.79% 179.11% 257.83% 199.91% 175.24% 165.35% 100.00%
EPS 4.13 0.10 6.80 6.81 7.06 3.74 5.03 -3.23%
  YoY % 4,030.00% -98.53% -0.15% -3.54% 88.77% -25.65% -
  Horiz. % 82.11% 1.99% 135.19% 135.39% 140.36% 74.35% 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 5.2057 3.4009 2.8255 2.6200 1.9899 2.0059 1.9788 17.48%
  YoY % 53.07% 20.36% 7.84% 31.66% -0.80% 1.37% -
  Horiz. % 263.07% 171.87% 142.79% 132.40% 100.56% 101.37% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 5.2500 7.4900 7.5900 5.5600 5.2900 5.7500 3.4500 -
P/RPS 8.09 14.82 9.55 8.92 8.81 10.14 10.05 -3.55%
  YoY % -45.41% 55.18% 7.06% 1.25% -13.12% 0.90% -
  Horiz. % 80.50% 147.46% 95.02% 88.76% 87.66% 100.90% 100.00%
P/EPS 120.15 6,241.67 82.41 59.53 49.69 101.83 45.45 17.58%
  YoY % -98.08% 7,473.92% 38.43% 19.80% -51.20% 124.05% -
  Horiz. % 264.36% 13,733.05% 181.32% 130.98% 109.33% 224.05% 100.00%
EY 0.83 0.02 1.21 1.68 2.01 0.98 2.20 -14.99%
  YoY % 4,050.00% -98.35% -27.98% -16.42% 105.10% -55.45% -
  Horiz. % 37.73% 0.91% 55.00% 76.36% 91.36% 44.55% 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 0.95 1.78 1.98 1.55 1.76 1.90 1.16 -3.27%
  YoY % -46.63% -10.10% 27.74% -11.93% -7.37% 63.79% -
  Horiz. % 81.90% 153.45% 170.69% 133.62% 151.72% 163.79% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 27/10/15 03/11/14 31/10/13 23/10/12 25/10/11 29/10/10 25/11/09 -
Price 5.3700 7.2300 8.4100 5.8700 5.8800 6.0700 3.7500 -
P/RPS 8.27 14.31 10.59 9.42 9.79 10.70 10.92 -4.52%
  YoY % -42.21% 35.13% 12.42% -3.78% -8.50% -2.01% -
  Horiz. % 75.73% 131.04% 96.98% 86.26% 89.65% 97.99% 100.00%
P/EPS 122.89 6,025.00 91.31 62.85 55.23 107.50 49.41 16.39%
  YoY % -97.96% 6,498.40% 45.28% 13.80% -48.62% 117.57% -
  Horiz. % 248.71% 12,193.89% 184.80% 127.20% 111.78% 217.57% 100.00%
EY 0.81 0.02 1.10 1.59 1.81 0.93 2.02 -14.12%
  YoY % 3,950.00% -98.18% -30.82% -12.15% 94.62% -53.96% -
  Horiz. % 40.10% 0.99% 54.46% 78.71% 89.60% 46.04% 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 0.97 1.71 2.20 1.63 1.96 2.01 1.26 -4.26%
  YoY % -43.27% -22.27% 34.97% -16.84% -2.49% 59.52% -
  Horiz. % 76.98% 135.71% 174.60% 129.37% 155.56% 159.52% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

420  300  398  892 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MLAB 0.0150.00 
 CAREPLS 0.265+0.04 
 SAPNRG 0.0750.00 
 VC 0.05+0.02 
 HSI-H8M 0.69+0.03 
 ARMADA 0.13-0.005 
 HSI-C9J 0.17-0.035 
 SANICHI 0.05+0.005 
 EKOVEST 0.37-0.01 
 HIBISCS 0.315-0.01 

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

TOP ARTICLES

1. Why WHO chooses Malaysia to run trials on new drug to fight Covid-19? Koon Yew Yin Koon Yew Yin's Blog
2. PM's speech on Prihatin Economic Stimulus Package (NFCP FIBERISATION IS ON!!) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Corona Virus to End May 29th; Economy slowdown to End Nov 2021, Says Indian Boy Who Correctly Predicted It's Start, 8 Months Ago Good Articles to Share
4. MYEG - UPGRADED TO OUTPERFORM BY CREDIT SUISSE (27 MARCH 2020) 东方不败
5. Covid-19 cases exceed 100,000 in the US - Koon Yew Yin Koon Yew Yin's Blog
6. This medical items stock will FLY FLY SOON as the best is yet to come! Trend Trading 2030
7. 几乎一面倒唱衰股市的巨大声浪中,反抗直觉,想战胜人性,逆市操作,实实是一件不好受的苦差。 ABMB 银行为例,有很多股价已跌至十多年来最低,回顾1998,2009年谷底后猛回弹。
8. 【百股經#29】股市大跌!你不能錯過的10支好公司 - 百股經 Good Articles to Share
Partners & Brokers