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 - 56,191,999
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.
 


 

452  241  522  693 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST-WB 0.18+0.065 
 IWCITY 1.02+0.16 
 EKOVEST 0.67+0.08 
 SAPNRG 0.31-0.005 
 IRIS 0.165+0.01 
 SEACERA 0.32-0.015 
 COMPUGT 0.0250.00 
 KNM 0.16-0.005 
 LAMBO 0.12-0.005 
 MYEG 1.61+0.04 
Partners & Brokers