Highlights

[AIRPORT] YoY Quarter Result on 2012-03-31 [#1]

Stock [AIRPORT]: MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date 26-Apr-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     6.18%    YoY -     6.91%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 876,179 781,081 1,027,187 657,705 617,770 498,613 390,029 14.43%
  YoY % 12.18% -23.96% 56.18% 6.46% 23.90% 27.84% -
  Horiz. % 224.64% 200.26% 263.36% 168.63% 158.39% 127.84% 100.00%
PBT 39,296 178,977 186,062 153,667 140,918 119,724 125,266 -17.56%
  YoY % -78.04% -3.81% 21.08% 9.05% 17.70% -4.42% -
  Horiz. % 31.37% 142.88% 148.53% 122.67% 112.50% 95.58% 100.00%
Tax -7,299 -50,266 -59,799 -50,938 -44,684 -46,518 -33,188 -22.30%
  YoY % 85.48% 15.94% -17.40% -14.00% 3.94% -40.17% -
  Horiz. % 21.99% 151.46% 180.18% 153.48% 134.64% 140.17% 100.00%
NP 31,997 128,711 126,263 102,729 96,234 73,206 92,078 -16.15%
  YoY % -75.14% 1.94% 22.91% 6.75% 31.46% -20.50% -
  Horiz. % 34.75% 139.78% 137.13% 111.57% 104.51% 79.50% 100.00%
NP to SH 32,578 128,711 126,060 102,729 96,090 73,135 91,931 -15.87%
  YoY % -74.69% 2.10% 22.71% 6.91% 31.39% -20.45% -
  Horiz. % 35.44% 140.01% 137.12% 111.75% 104.52% 79.55% 100.00%
Tax Rate 18.57 % 28.09 % 32.14 % 33.15 % 31.71 % 38.85 % 26.49 % -5.75%
  YoY % -33.89% -12.60% -3.05% 4.54% -18.38% 46.66% -
  Horiz. % 70.10% 106.04% 121.33% 125.14% 119.71% 146.66% 100.00%
Total Cost 844,182 652,370 900,924 554,976 521,536 425,407 297,951 18.95%
  YoY % 29.40% -27.59% 62.34% 6.41% 22.60% 42.78% -
  Horiz. % 283.33% 218.95% 302.37% 186.26% 175.04% 142.78% 100.00%
Net Worth 13,244,484 5,336,012 4,420,123 3,919,634 3,296,259 3,328,606 3,267,814 26.26%
  YoY % 148.21% 20.72% 12.77% 18.91% -0.97% 1.86% -
  Horiz. % 405.30% 163.29% 135.26% 119.95% 100.87% 101.86% 100.00%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 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
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 13,244,484 5,336,012 4,420,123 3,919,634 3,296,259 3,328,606 3,267,814 26.26%
  YoY % 148.21% 20.72% 12.77% 18.91% -0.97% 1.86% -
  Horiz. % 405.30% 163.29% 135.26% 119.95% 100.87% 101.86% 100.00%
NOSH 2,545,156 1,263,110 1,215,621 1,114,197 1,098,753 1,099,166 1,098,351 15.03%
  YoY % 101.50% 3.91% 9.10% 1.41% -0.04% 0.07% -
  Horiz. % 231.73% 115.00% 110.68% 101.44% 100.04% 100.07% 100.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 3.65 % 16.48 % 12.29 % 15.62 % 15.58 % 14.68 % 23.61 % -26.73%
  YoY % -77.85% 34.09% -21.32% 0.26% 6.13% -37.82% -
  Horiz. % 15.46% 69.80% 52.05% 66.16% 65.99% 62.18% 100.00%
ROE 0.25 % 2.41 % 2.85 % 2.62 % 2.92 % 2.20 % 2.81 % -33.17%
  YoY % -89.63% -15.44% 8.78% -10.27% 32.73% -21.71% -
  Horiz. % 8.90% 85.77% 101.42% 93.24% 103.91% 78.29% 100.00%
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 34.43 61.84 84.50 59.03 56.22 45.36 35.51 -0.51%
  YoY % -44.32% -26.82% 43.15% 5.00% 23.94% 27.74% -
  Horiz. % 96.96% 174.15% 237.96% 166.23% 158.32% 127.74% 100.00%
EPS 1.28 10.19 10.39 9.22 8.74 6.66 8.37 -26.86%
  YoY % -87.44% -1.92% 12.69% 5.49% 31.23% -20.43% -
  Horiz. % 15.29% 121.74% 124.13% 110.16% 104.42% 79.57% 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 5.2038 4.2245 3.6361 3.5179 3.0000 3.0283 2.9752 9.76%
  YoY % 23.18% 16.18% 3.36% 17.26% -0.93% 1.78% -
  Horiz. % 174.91% 141.99% 122.21% 118.24% 100.83% 101.78% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,823,211
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 48.06 42.84 56.34 36.07 33.88 27.35 21.39 14.44%
  YoY % 12.18% -23.96% 56.20% 6.46% 23.88% 27.86% -
  Horiz. % 224.68% 200.28% 263.39% 168.63% 158.39% 127.86% 100.00%
EPS 1.79 7.06 6.91 5.63 5.27 4.01 5.04 -15.84%
  YoY % -74.65% 2.17% 22.74% 6.83% 31.42% -20.44% -
  Horiz. % 35.52% 140.08% 137.10% 111.71% 104.56% 79.56% 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 7.2644 2.9267 2.4244 2.1499 1.8079 1.8257 1.7923 26.26%
  YoY % 148.21% 20.72% 12.77% 18.92% -0.97% 1.86% -
  Horiz. % 405.31% 163.29% 135.27% 119.95% 100.87% 101.86% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 7.0000 8.0000 5.8600 5.8500 6.0800 4.8200 2.4900 -
P/RPS 20.33 12.94 6.94 9.91 10.81 10.63 7.01 19.41%
  YoY % 57.11% 86.46% -29.97% -8.33% 1.69% 51.64% -
  Horiz. % 290.01% 184.59% 99.00% 141.37% 154.21% 151.64% 100.00%
P/EPS 546.88 78.51 56.51 63.45 69.52 72.44 29.75 62.42%
  YoY % 596.57% 38.93% -10.94% -8.73% -4.03% 143.50% -
  Horiz. % 1,838.25% 263.90% 189.95% 213.28% 233.68% 243.50% 100.00%
EY 0.18 1.27 1.77 1.58 1.44 1.38 3.36 -38.59%
  YoY % -85.83% -28.25% 12.03% 9.72% 4.35% -58.93% -
  Horiz. % 5.36% 37.80% 52.68% 47.02% 42.86% 41.07% 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 1.35 1.89 1.61 1.66 2.03 1.59 0.84 8.22%
  YoY % -28.57% 17.39% -3.01% -18.23% 27.67% 89.29% -
  Horiz. % 160.71% 225.00% 191.67% 197.62% 241.67% 189.29% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 05/05/15 24/04/14 26/04/13 26/04/12 31/05/11 17/05/10 28/05/09 -
Price 6.8200 8.0200 6.0000 5.7500 6.3700 4.9800 3.6000 -
P/RPS 19.81 12.97 7.10 9.74 11.33 10.98 10.14 11.80%
  YoY % 52.74% 82.68% -27.10% -14.03% 3.19% 8.28% -
  Horiz. % 195.36% 127.91% 70.02% 96.06% 111.74% 108.28% 100.00%
P/EPS 532.81 78.70 57.86 62.36 72.84 74.85 43.01 52.08%
  YoY % 577.01% 36.02% -7.22% -14.39% -2.69% 74.03% -
  Horiz. % 1,238.81% 182.98% 134.53% 144.99% 169.36% 174.03% 100.00%
EY 0.19 1.27 1.73 1.60 1.37 1.34 2.32 -34.09%
  YoY % -85.04% -26.59% 8.12% 16.79% 2.24% -42.24% -
  Horiz. % 8.19% 54.74% 74.57% 68.97% 59.05% 57.76% 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 1.31 1.90 1.65 1.63 2.12 1.64 1.21 1.33%
  YoY % -31.05% 15.15% 1.23% -23.11% 29.27% 35.54% -
  Horiz. % 108.26% 157.02% 136.36% 134.71% 175.21% 135.54% 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.
 


 

61  100  322  1842 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.2650.00 
 MNC-PA 0.040.00 
 ARMADA 0.305-0.01 
 LONBISC 0.115-0.025 
 SUMATEC 0.025-0.005 
 PA 0.055-0.005 
 OPCOM 0.66+0.03 
 OCK-WA 0.140.00 
 KOMARK 0.37+0.02 
 HIBISCS 1.00-0.02 

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. [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
3. When can ego be good and when can it be bad? Koon Yew Yin Koon Yew Yin's Blog
4. 《《 这只股走了一大轮,是什么原因导致这一路的上涨呢? 》》 StockBuddy
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? Ten Ninety
6. Four simple reasons why Alam Maritim can hit 20 sen Good stocks to share
7. 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
8. AirAsia - Weighed down by leased aircraft and high fuel cost AmInvest Research Reports
Partners & Brokers