Highlights

[AIRPORT] YoY TTM Result on 2012-06-30 [#2]

Stock [AIRPORT]: MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date 27-Jul-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     2.35%    YoY -     12.42%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 3,203,232 4,050,098 4,087,830 2,939,878 2,724,846 1,877,830 1,502,351 13.44%
  YoY % -20.91% -0.92% 39.05% 7.89% 45.11% 24.99% -
  Horiz. % 213.21% 269.58% 272.10% 195.69% 181.37% 124.99% 100.00%
PBT 649,052 376,302 625,786 585,075 558,481 470,004 440,302 6.68%
  YoY % 72.48% -39.87% 6.96% 4.76% 18.82% 6.75% -
  Horiz. % 147.41% 85.46% 142.13% 132.88% 126.84% 106.75% 100.00%
Tax -57,862 -142,970 -206,496 -167,717 -186,616 -112,246 -138,981 -13.58%
  YoY % 59.53% 30.76% -23.12% 10.13% -66.26% 19.24% -
  Horiz. % 41.63% 102.87% 148.58% 120.68% 134.27% 80.76% 100.00%
NP 591,190 233,332 419,290 417,358 371,865 357,758 301,321 11.88%
  YoY % 153.37% -44.35% 0.46% 12.23% 3.94% 18.73% -
  Horiz. % 196.20% 77.44% 139.15% 138.51% 123.41% 118.73% 100.00%
NP to SH 592,027 233,711 418,847 417,339 371,231 357,158 300,820 11.94%
  YoY % 153.32% -44.20% 0.36% 12.42% 3.94% 18.73% -
  Horiz. % 196.80% 77.69% 139.24% 138.73% 123.41% 118.73% 100.00%
Tax Rate 8.91 % 37.99 % 33.00 % 28.67 % 33.41 % 23.88 % 31.56 % -19.00%
  YoY % -76.55% 15.12% 15.10% -14.19% 39.91% -24.33% -
  Horiz. % 28.23% 120.37% 104.56% 90.84% 105.86% 75.67% 100.00%
Total Cost 2,612,042 3,816,766 3,668,540 2,522,520 2,352,981 1,520,072 1,201,030 13.82%
  YoY % -31.56% 4.04% 45.43% 7.21% 54.79% 26.56% -
  Horiz. % 217.48% 317.79% 305.45% 210.03% 195.91% 126.56% 100.00%
Net Worth 7,971,906 5,555,521 4,559,197 3,630,793 3,298,953 3,266,726 3,211,819 16.35%
  YoY % 43.50% 21.85% 25.57% 10.06% 0.99% 1.71% -
  Horiz. % 248.21% 172.97% 141.95% 113.04% 102.71% 101.71% 100.00%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 0 0 0 0 0 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 % - % - % - % - % - % 24.56 % 14.52 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 69.15% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 169.15% 100.00%
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 7,971,906 5,555,521 4,559,197 3,630,793 3,298,953 3,266,726 3,211,819 16.35%
  YoY % 43.50% 21.85% 25.57% 10.06% 0.99% 1.71% -
  Horiz. % 248.21% 172.97% 141.95% 113.04% 102.71% 101.71% 100.00%
NOSH 1,521,182 1,317,817 1,220,047 1,210,264 1,099,651 1,099,611 1,099,750 5.55%
  YoY % 15.43% 8.01% 0.81% 10.06% 0.00% -0.01% -
  Horiz. % 138.32% 119.83% 110.94% 110.05% 99.99% 99.99% 100.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 18.46 % 5.76 % 10.26 % 14.20 % 13.65 % 19.05 % 20.06 % -1.38%
  YoY % 220.49% -43.86% -27.75% 4.03% -28.35% -5.03% -
  Horiz. % 92.02% 28.71% 51.15% 70.79% 68.05% 94.97% 100.00%
ROE 7.43 % 4.21 % 9.19 % 11.49 % 11.25 % 10.93 % 9.37 % -3.79%
  YoY % 76.48% -54.19% -20.02% 2.13% 2.93% 16.65% -
  Horiz. % 79.30% 44.93% 98.08% 122.63% 120.06% 116.65% 100.00%
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 210.58 307.33 335.05 242.91 247.79 170.77 136.61 7.48%
  YoY % -31.48% -8.27% 37.93% -1.97% 45.10% 25.01% -
  Horiz. % 154.15% 224.97% 245.26% 177.81% 181.38% 125.01% 100.00%
EPS 38.92 17.73 34.33 34.48 33.76 32.48 27.35 6.05%
  YoY % 119.51% -48.35% -0.44% 2.13% 3.94% 18.76% -
  Horiz. % 142.30% 64.83% 125.52% 126.07% 123.44% 118.76% 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 5.2406 4.2157 3.7369 3.0000 3.0000 2.9708 2.9205 10.23%
  YoY % 24.31% 12.81% 24.56% 0.00% 0.98% 1.72% -
  Horiz. % 179.44% 144.35% 127.95% 102.72% 102.72% 101.72% 100.00%
Adjusted Per Share Value based on latest NOSH - 56,191,999
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 193.06 244.10 246.37 177.19 164.23 113.18 90.55 13.44%
  YoY % -20.91% -0.92% 39.04% 7.89% 45.11% 24.99% -
  Horiz. % 213.21% 269.57% 272.08% 195.68% 181.37% 124.99% 100.00%
EPS 35.68 14.09 25.24 25.15 22.37 21.53 18.13 11.94%
  YoY % 153.23% -44.18% 0.36% 12.43% 3.90% 18.75% -
  Horiz. % 196.80% 77.72% 139.22% 138.72% 123.39% 118.75% 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 4.8047 3.3483 2.7478 2.1883 1.9883 1.9689 1.9358 16.35%
  YoY % 43.50% 21.85% 25.57% 10.06% 0.99% 1.71% -
  Horiz. % 248.20% 172.97% 141.95% 113.04% 102.71% 101.71% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 6.2100 7.9800 6.3100 5.5600 6.4700 5.0000 3.2600 -
P/RPS 2.95 2.60 1.88 2.29 2.61 2.93 2.39 3.57%
  YoY % 13.46% 38.30% -17.90% -12.26% -10.92% 22.59% -
  Horiz. % 123.43% 108.79% 78.66% 95.82% 109.21% 122.59% 100.00%
P/EPS 15.96 45.00 18.38 16.12 19.17 15.39 11.92 4.98%
  YoY % -64.53% 144.83% 14.02% -15.91% 24.56% 29.11% -
  Horiz. % 133.89% 377.52% 154.19% 135.23% 160.82% 129.11% 100.00%
EY 6.27 2.22 5.44 6.20 5.22 6.50 8.39 -4.74%
  YoY % 182.43% -59.19% -12.26% 18.77% -19.69% -22.53% -
  Horiz. % 74.73% 26.46% 64.84% 73.90% 62.22% 77.47% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.60 1.23 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 30.08% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 130.08% 100.00%
P/NAPS 1.18 1.89 1.69 1.85 2.16 1.68 1.12 0.87%
  YoY % -37.57% 11.83% -8.65% -14.35% 28.57% 50.00% -
  Horiz. % 105.36% 168.75% 150.89% 165.18% 192.86% 150.00% 100.00%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/07/15 24/07/14 23/07/13 27/07/12 28/07/11 17/08/10 27/08/09 -
Price 6.0500 7.6000 6.7100 5.5700 6.4900 5.4200 3.3400 -
P/RPS 2.87 2.47 2.00 2.29 2.62 3.17 2.44 2.74%
  YoY % 16.19% 23.50% -12.66% -12.60% -17.35% 29.92% -
  Horiz. % 117.62% 101.23% 81.97% 93.85% 107.38% 129.92% 100.00%
P/EPS 15.55 42.85 19.55 16.15 19.22 16.69 12.21 4.11%
  YoY % -63.71% 119.18% 21.05% -15.97% 15.16% 36.69% -
  Horiz. % 127.35% 350.94% 160.11% 132.27% 157.41% 136.69% 100.00%
EY 6.43 2.33 5.12 6.19 5.20 5.99 8.19 -3.95%
  YoY % 175.97% -54.49% -17.29% 19.04% -13.19% -26.86% -
  Horiz. % 78.51% 28.45% 62.52% 75.58% 63.49% 73.14% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.48 1.20 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 23.33% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 123.33% 100.00%
P/NAPS 1.15 1.80 1.80 1.86 2.16 1.82 1.14 0.15%
  YoY % -36.11% 0.00% -3.23% -13.89% 18.68% 59.65% -
  Horiz. % 100.88% 157.89% 157.89% 163.16% 189.47% 159.65% 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.
 


 

402  228  504  796 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.165-0.01 
 HSI-H6P 0.265-0.04 
 HSI-C7F 0.35+0.02 
 EDUSPEC 0.06+0.005 
 TAWIN-PA 0.055+0.01 
 KNM 0.38+0.005 
 KNM-WB 0.19+0.01 
 PCCS 0.54+0.035 
 DSONIC-WA 0.41-0.02 
 IRIS 0.16+0.005 
Partners & Brokers