Highlights

[AIRPORT] YoY TTM Result on 2011-06-30 [#2]

Stock [AIRPORT]: MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date 28-Jul-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     9.27%    YoY -     3.94%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 4,050,098 4,087,830 2,939,878 2,724,846 1,877,830 1,502,351 1,479,309 18.27%
  YoY % -0.92% 39.05% 7.89% 45.11% 24.99% 1.56% -
  Horiz. % 273.78% 276.33% 198.73% 184.20% 126.94% 101.56% 100.00%
PBT 376,302 625,786 585,075 558,481 470,004 440,302 435,597 -2.41%
  YoY % -39.87% 6.96% 4.76% 18.82% 6.75% 1.08% -
  Horiz. % 86.39% 143.66% 134.32% 128.21% 107.90% 101.08% 100.00%
Tax -142,970 -206,496 -167,717 -186,616 -112,246 -138,981 -115,421 3.63%
  YoY % 30.76% -23.12% 10.13% -66.26% 19.24% -20.41% -
  Horiz. % 123.87% 178.91% 145.31% 161.68% 97.25% 120.41% 100.00%
NP 233,332 419,290 417,358 371,865 357,758 301,321 320,176 -5.13%
  YoY % -44.35% 0.46% 12.23% 3.94% 18.73% -5.89% -
  Horiz. % 72.88% 130.96% 130.35% 116.14% 111.74% 94.11% 100.00%
NP to SH 233,711 418,847 417,339 371,231 357,158 300,820 319,940 -5.10%
  YoY % -44.20% 0.36% 12.42% 3.94% 18.73% -5.98% -
  Horiz. % 73.05% 130.91% 130.44% 116.03% 111.63% 94.02% 100.00%
Tax Rate 37.99 % 33.00 % 28.67 % 33.41 % 23.88 % 31.56 % 26.50 % 6.18%
  YoY % 15.12% 15.10% -14.19% 39.91% -24.33% 19.09% -
  Horiz. % 143.36% 124.53% 108.19% 126.08% 90.11% 119.09% 100.00%
Total Cost 3,816,766 3,668,540 2,522,520 2,352,981 1,520,072 1,201,030 1,159,133 21.96%
  YoY % 4.04% 45.43% 7.21% 54.79% 26.56% 3.61% -
  Horiz. % 329.28% 316.49% 217.62% 202.99% 131.14% 103.61% 100.00%
Net Worth 5,555,521 4,559,197 3,630,793 3,298,953 3,266,726 3,211,819 3,067,350 10.40%
  YoY % 21.85% 25.57% 10.06% 0.99% 1.71% 4.71% -
  Horiz. % 181.12% 148.64% 118.37% 107.55% 106.50% 104.71% 100.00%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 0 0 0 0 87,717 43,690 44,027 -
  YoY % 0.00% 0.00% 0.00% 0.00% 100.77% -0.76% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 199.23% 99.24% 100.00%
Div Payout % - % - % - % - % 24.56 % 14.52 % 13.76 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 69.15% 5.52% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 178.49% 105.52% 100.00%
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 5,555,521 4,559,197 3,630,793 3,298,953 3,266,726 3,211,819 3,067,350 10.40%
  YoY % 21.85% 25.57% 10.06% 0.99% 1.71% 4.71% -
  Horiz. % 181.12% 148.64% 118.37% 107.55% 106.50% 104.71% 100.00%
NOSH 1,317,817 1,220,047 1,210,264 1,099,651 1,099,611 1,099,750 1,100,829 3.04%
  YoY % 8.01% 0.81% 10.06% 0.00% -0.01% -0.10% -
  Horiz. % 119.71% 110.83% 109.94% 99.89% 99.89% 99.90% 100.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 5.76 % 10.26 % 14.20 % 13.65 % 19.05 % 20.06 % 21.64 % -19.79%
  YoY % -43.86% -27.75% 4.03% -28.35% -5.03% -7.30% -
  Horiz. % 26.62% 47.41% 65.62% 63.08% 88.03% 92.70% 100.00%
ROE 4.21 % 9.19 % 11.49 % 11.25 % 10.93 % 9.37 % 10.43 % -14.03%
  YoY % -54.19% -20.02% 2.13% 2.93% 16.65% -10.16% -
  Horiz. % 40.36% 88.11% 110.16% 107.86% 104.79% 89.84% 100.00%
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 307.33 335.05 242.91 247.79 170.77 136.61 134.38 14.78%
  YoY % -8.27% 37.93% -1.97% 45.10% 25.01% 1.66% -
  Horiz. % 228.70% 249.33% 180.76% 184.39% 127.08% 101.66% 100.00%
EPS 17.73 34.33 34.48 33.76 32.48 27.35 29.06 -7.90%
  YoY % -48.35% -0.44% 2.13% 3.94% 18.76% -5.88% -
  Horiz. % 61.01% 118.13% 118.65% 116.17% 111.77% 94.12% 100.00%
DPS 0.00 0.00 0.00 0.00 8.00 4.00 4.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 100.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 200.00% 100.00% 100.00%
NAPS 4.2157 3.7369 3.0000 3.0000 2.9708 2.9205 2.7864 7.14%
  YoY % 12.81% 24.56% 0.00% 0.98% 1.72% 4.81% -
  Horiz. % 151.30% 134.11% 107.67% 107.67% 106.62% 104.81% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,823,211
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 222.14 224.21 161.25 149.45 103.00 82.40 81.14 18.27%
  YoY % -0.92% 39.04% 7.90% 45.10% 25.00% 1.55% -
  Horiz. % 273.77% 276.32% 198.73% 184.19% 126.94% 101.55% 100.00%
EPS 12.82 22.97 22.89 20.36 19.59 16.50 17.55 -5.10%
  YoY % -44.19% 0.35% 12.43% 3.93% 18.73% -5.98% -
  Horiz. % 73.05% 130.88% 130.43% 116.01% 111.62% 94.02% 100.00%
DPS 0.00 0.00 0.00 0.00 4.81 2.40 2.41 -
  YoY % 0.00% 0.00% 0.00% 0.00% 100.42% -0.41% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 199.59% 99.59% 100.00%
NAPS 3.0471 2.5006 1.9914 1.8094 1.7917 1.7616 1.6824 10.40%
  YoY % 21.85% 25.57% 10.06% 0.99% 1.71% 4.71% -
  Horiz. % 181.12% 148.63% 118.37% 107.55% 106.50% 104.71% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 7.9800 6.3100 5.5600 6.4700 5.0000 3.2600 2.9000 -
P/RPS 2.60 1.88 2.29 2.61 2.93 2.39 2.16 3.14%
  YoY % 38.30% -17.90% -12.26% -10.92% 22.59% 10.65% -
  Horiz. % 120.37% 87.04% 106.02% 120.83% 135.65% 110.65% 100.00%
P/EPS 45.00 18.38 16.12 19.17 15.39 11.92 9.98 28.52%
  YoY % 144.83% 14.02% -15.91% 24.56% 29.11% 19.44% -
  Horiz. % 450.90% 184.17% 161.52% 192.08% 154.21% 119.44% 100.00%
EY 2.22 5.44 6.20 5.22 6.50 8.39 10.02 -22.20%
  YoY % -59.19% -12.26% 18.77% -19.69% -22.53% -16.27% -
  Horiz. % 22.16% 54.29% 61.88% 52.10% 64.87% 83.73% 100.00%
DY 0.00 0.00 0.00 0.00 1.60 1.23 1.38 -
  YoY % 0.00% 0.00% 0.00% 0.00% 30.08% -10.87% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 115.94% 89.13% 100.00%
P/NAPS 1.89 1.69 1.85 2.16 1.68 1.12 1.04 10.46%
  YoY % 11.83% -8.65% -14.35% 28.57% 50.00% 7.69% -
  Horiz. % 181.73% 162.50% 177.88% 207.69% 161.54% 107.69% 100.00%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 24/07/14 23/07/13 27/07/12 28/07/11 17/08/10 27/08/09 28/08/08 -
Price 7.6000 6.7100 5.5700 6.4900 5.4200 3.3400 2.7400 -
P/RPS 2.47 2.00 2.29 2.62 3.17 2.44 2.04 3.24%
  YoY % 23.50% -12.66% -12.60% -17.35% 29.92% 19.61% -
  Horiz. % 121.08% 98.04% 112.25% 128.43% 155.39% 119.61% 100.00%
P/EPS 42.85 19.55 16.15 19.22 16.69 12.21 9.43 28.68%
  YoY % 119.18% 21.05% -15.97% 15.16% 36.69% 29.48% -
  Horiz. % 454.40% 207.32% 171.26% 203.82% 176.99% 129.48% 100.00%
EY 2.33 5.12 6.19 5.20 5.99 8.19 10.61 -22.32%
  YoY % -54.49% -17.29% 19.04% -13.19% -26.86% -22.81% -
  Horiz. % 21.96% 48.26% 58.34% 49.01% 56.46% 77.19% 100.00%
DY 0.00 0.00 0.00 0.00 1.48 1.20 1.46 -
  YoY % 0.00% 0.00% 0.00% 0.00% 23.33% -17.81% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 101.37% 82.19% 100.00%
P/NAPS 1.80 1.80 1.86 2.16 1.82 1.14 0.98 10.66%
  YoY % 0.00% -3.23% -13.89% 18.68% 59.65% 16.33% -
  Horiz. % 183.67% 183.67% 189.80% 220.41% 185.71% 116.33% 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.
 


 

384  359  519  1006 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.44-0.005 
 SAPNRG 0.270.00 
 ISTONE 0.245+0.02 
 NETX 0.020.00 
 MTAG 0.475+0.035 
 ARMADA 0.41-0.01 
 HSI-C7F 0.33+0.02 
 HSI-H8B 0.225-0.02 
 SANICHI 0.05+0.005 
 KNM-WB 0.18-0.005 
Partners & Brokers