Highlights

[AIRPORT] YoY Quarter Result on 2011-12-31 [#4]

Stock [AIRPORT]: MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date 21-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     -17.42%    YoY -     -20.64%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 711,333 1,120,767 1,328,275 813,202 820,599 476,843 354,918 12.28%
  YoY % -36.53% -15.62% 63.34% -0.90% 72.09% 34.35% -
  Horiz. % 200.42% 315.78% 374.25% 229.12% 231.21% 134.35% 100.00%
PBT 597,469 83,932 134,808 135,863 182,554 158,033 95,267 35.78%
  YoY % 611.85% -37.74% -0.78% -25.58% 15.52% 65.88% -
  Horiz. % 627.15% 88.10% 141.51% 142.61% 191.62% 165.88% 100.00%
Tax -19,744 -47,519 -56,781 -39,110 -60,014 -16,611 -37,667 -10.20%
  YoY % 58.45% 16.31% -45.18% 34.83% -261.29% 55.90% -
  Horiz. % 52.42% 126.16% 150.74% 103.83% 159.33% 44.10% 100.00%
NP 577,725 36,413 78,027 96,753 122,540 141,422 57,600 46.83%
  YoY % 1,486.59% -53.33% -19.35% -21.04% -13.35% 145.52% -
  Horiz. % 1,002.99% 63.22% 135.46% 167.97% 212.74% 245.52% 100.00%
NP to SH 577,728 36,895 78,027 96,753 121,915 140,973 57,238 46.98%
  YoY % 1,465.87% -52.72% -19.35% -20.64% -13.52% 146.29% -
  Horiz. % 1,009.34% 64.46% 136.32% 169.04% 213.00% 246.29% 100.00%
Tax Rate 3.30 % 56.62 % 42.12 % 28.79 % 32.87 % 10.51 % 39.54 % -33.88%
  YoY % -94.17% 34.43% 46.30% -12.41% 212.75% -73.42% -
  Horiz. % 8.35% 143.20% 106.53% 72.81% 83.13% 26.58% 100.00%
Total Cost 133,608 1,084,354 1,250,248 716,449 698,059 335,421 297,318 -12.48%
  YoY % -87.68% -13.27% 74.51% 2.63% 108.11% 12.82% -
  Horiz. % 44.94% 364.71% 420.51% 240.97% 234.79% 112.82% 100.00%
Net Worth 7,214,528 3,693,350 4,358,261 3,300,483 2,186,557 3,358,036 3,156,226 14.77%
  YoY % 95.34% -15.26% 32.05% 50.94% -34.89% 6.39% -
  Horiz. % 228.58% 117.02% 138.08% 104.57% 69.28% 106.39% 100.00%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - - 87,717 43,690 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 100.77% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 200.77% 100.00%
Div Payout % - % - % - % - % - % 62.22 % 76.33 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -18.49% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 81.51% 100.00%
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 7,214,528 3,693,350 4,358,261 3,300,483 2,186,557 3,358,036 3,156,226 14.77%
  YoY % 95.34% -15.26% 32.05% 50.94% -34.89% 6.39% -
  Horiz. % 228.58% 117.02% 138.08% 104.57% 69.28% 106.39% 100.00%
NOSH 1,351,161 1,231,116 1,209,720 1,100,161 1,093,278 1,096,465 1,092,271 3.61%
  YoY % 9.75% 1.77% 9.96% 0.63% -0.29% 0.38% -
  Horiz. % 123.70% 112.71% 110.75% 100.72% 100.09% 100.38% 100.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 81.22 % 3.25 % 5.87 % 11.90 % 14.93 % 29.66 % 16.23 % 30.77%
  YoY % 2,399.08% -44.63% -50.67% -20.29% -49.66% 82.75% -
  Horiz. % 500.43% 20.02% 36.17% 73.32% 91.99% 182.75% 100.00%
ROE 8.01 % 1.00 % 1.79 % 2.93 % 5.58 % 4.20 % 1.81 % 28.12%
  YoY % 701.00% -44.13% -38.91% -47.49% 32.86% 132.04% -
  Horiz. % 442.54% 55.25% 98.90% 161.88% 308.29% 232.04% 100.00%
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 52.65 91.04 109.80 73.92 75.06 43.49 32.49 8.37%
  YoY % -42.17% -17.09% 48.54% -1.52% 72.59% 33.86% -
  Horiz. % 162.05% 280.21% 337.95% 227.52% 231.02% 133.86% 100.00%
EPS 42.73 2.96 6.45 8.79 11.08 12.86 5.24 41.85%
  YoY % 1,343.58% -54.11% -26.62% -20.67% -13.84% 145.42% -
  Horiz. % 815.46% 56.49% 123.09% 167.75% 211.45% 245.42% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 8.00 4.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 200.00% 100.00%
NAPS 5.3395 3.0000 3.6027 3.0000 2.0000 3.0626 2.8896 10.77%
  YoY % 77.98% -16.73% 20.09% 50.00% -34.70% 5.99% -
  Horiz. % 184.78% 103.82% 124.68% 103.82% 69.21% 105.99% 100.00%
Adjusted Per Share Value based on latest NOSH - 56,191,999
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 42.87 67.55 80.06 49.01 49.46 28.74 21.39 12.28%
  YoY % -36.54% -15.63% 63.35% -0.91% 72.09% 34.36% -
  Horiz. % 200.42% 315.80% 374.29% 229.13% 231.23% 134.36% 100.00%
EPS 34.82 2.22 4.70 5.83 7.35 8.50 3.45 46.98%
  YoY % 1,468.47% -52.77% -19.38% -20.68% -13.53% 146.38% -
  Horiz. % 1,009.28% 64.35% 136.23% 168.99% 213.04% 246.38% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 5.29 2.63 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 101.14% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 201.14% 100.00%
NAPS 4.3482 2.2260 2.6267 1.9892 1.3178 2.0239 1.9023 14.77%
  YoY % 95.34% -15.25% 32.05% 50.95% -34.89% 6.39% -
  Horiz. % 228.58% 117.02% 138.08% 104.57% 69.27% 106.39% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 6.8000 9.0000 5.2100 5.8000 6.2800 3.9700 2.2100 -
P/RPS 12.92 9.89 4.74 7.85 8.37 9.13 6.80 11.29%
  YoY % 30.64% 108.65% -39.62% -6.21% -8.32% 34.26% -
  Horiz. % 190.00% 145.44% 69.71% 115.44% 123.09% 134.26% 100.00%
P/EPS 15.90 300.31 80.78 65.95 56.32 30.88 42.17 -15.00%
  YoY % -94.71% 271.76% 22.49% 17.10% 82.38% -26.77% -
  Horiz. % 37.70% 712.14% 191.56% 156.39% 133.55% 73.23% 100.00%
EY 6.29 0.33 1.24 1.52 1.78 3.24 2.37 17.66%
  YoY % 1,806.06% -73.39% -18.42% -14.61% -45.06% 36.71% -
  Horiz. % 265.40% 13.92% 52.32% 64.14% 75.11% 136.71% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 2.02 1.81 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 11.60% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 111.60% 100.00%
P/NAPS 1.27 3.00 1.45 1.93 3.14 1.30 0.76 8.93%
  YoY % -57.67% 106.90% -24.87% -38.54% 141.54% 71.05% -
  Horiz. % 167.11% 394.74% 190.79% 253.95% 413.16% 171.05% 100.00%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 13/02/15 27/01/14 20/02/13 21/02/12 16/02/11 24/02/10 25/02/09 -
Price 7.0100 8.6800 5.4000 5.7800 6.2000 4.9500 2.3200 -
P/RPS 13.32 9.53 4.92 7.82 8.26 11.38 7.14 10.95%
  YoY % 39.77% 93.70% -37.08% -5.33% -27.42% 59.38% -
  Horiz. % 186.55% 133.47% 68.91% 109.52% 115.69% 159.38% 100.00%
P/EPS 16.39 289.64 83.72 65.72 55.60 38.50 44.27 -15.26%
  YoY % -94.34% 245.96% 27.39% 18.20% 44.42% -13.03% -
  Horiz. % 37.02% 654.26% 189.11% 148.45% 125.59% 86.97% 100.00%
EY 6.10 0.35 1.19 1.52 1.80 2.60 2.26 17.99%
  YoY % 1,642.86% -70.59% -21.71% -15.56% -30.77% 15.04% -
  Horiz. % 269.91% 15.49% 52.65% 67.26% 79.65% 115.04% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.62 1.72 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -5.81% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 94.19% 100.00%
P/NAPS 1.31 2.89 1.50 1.93 3.10 1.62 0.80 8.56%
  YoY % -54.67% 92.67% -22.28% -37.74% 91.36% 102.50% -
  Horiz. % 163.75% 361.25% 187.50% 241.25% 387.50% 202.50% 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.
 


 

375  307  524  681 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.34-0.005 
 JAG 0.055+0.005 
 PERDANA 0.43+0.04 
 HSI-C5D 0.40-0.035 
 DAYANG 1.41+0.03 
 TALAMT 0.040.00 
 FGV 1.23+0.11 
 HSI-C3V 0.10-0.04 
 DESTINI 0.325-0.02 
 APFT 0.020.00 
Partners & Brokers