Highlights

[AIRPORT] YoY TTM Result on 2013-06-30 [#2]

Stock [AIRPORT]: MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date 23-Jul-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     0.25%    YoY -     0.36%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 4,071,141 3,203,232 4,050,098 4,087,830 2,939,878 2,724,846 1,877,830 13.75%
  YoY % 27.09% -20.91% -0.92% 39.05% 7.89% 45.11% -
  Horiz. % 216.80% 170.58% 215.68% 217.69% 156.56% 145.11% 100.00%
PBT 60,688 649,052 376,302 625,786 585,075 558,481 470,004 -28.88%
  YoY % -90.65% 72.48% -39.87% 6.96% 4.76% 18.82% -
  Horiz. % 12.91% 138.10% 80.06% 133.14% 124.48% 118.82% 100.00%
Tax -7,366 -57,862 -142,970 -206,496 -167,717 -186,616 -112,246 -36.46%
  YoY % 87.27% 59.53% 30.76% -23.12% 10.13% -66.26% -
  Horiz. % 6.56% 51.55% 127.37% 183.97% 149.42% 166.26% 100.00%
NP 53,322 591,190 233,332 419,290 417,358 371,865 357,758 -27.16%
  YoY % -90.98% 153.37% -44.35% 0.46% 12.23% 3.94% -
  Horiz. % 14.90% 165.25% 65.22% 117.20% 116.66% 103.94% 100.00%
NP to SH 55,055 592,027 233,711 418,847 417,339 371,231 357,158 -26.75%
  YoY % -90.70% 153.32% -44.20% 0.36% 12.42% 3.94% -
  Horiz. % 15.41% 165.76% 65.44% 117.27% 116.85% 103.94% 100.00%
Tax Rate 12.14 % 8.91 % 37.99 % 33.00 % 28.67 % 33.41 % 23.88 % -10.65%
  YoY % 36.25% -76.55% 15.12% 15.10% -14.19% 39.91% -
  Horiz. % 50.84% 37.31% 159.09% 138.19% 120.06% 139.91% 100.00%
Total Cost 4,017,819 2,612,042 3,816,766 3,668,540 2,522,520 2,352,981 1,520,072 17.57%
  YoY % 53.82% -31.56% 4.04% 45.43% 7.21% 54.79% -
  Horiz. % 264.32% 171.84% 251.09% 241.34% 165.95% 154.79% 100.00%
Net Worth 8,605,232 7,971,906 5,555,521 4,559,197 3,630,793 3,298,953 3,266,726 17.50%
  YoY % 7.94% 43.50% 21.85% 25.57% 10.06% 0.99% -
  Horiz. % 263.42% 244.03% 170.06% 139.56% 111.14% 100.99% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 0 0 0 0 0 0 87,717 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 24.56 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 8,605,232 7,971,906 5,555,521 4,559,197 3,630,793 3,298,953 3,266,726 17.50%
  YoY % 7.94% 43.50% 21.85% 25.57% 10.06% 0.99% -
  Horiz. % 263.42% 244.03% 170.06% 139.56% 111.14% 100.99% 100.00%
NOSH 1,659,191 1,521,182 1,317,817 1,220,047 1,210,264 1,099,651 1,099,611 7.09%
  YoY % 9.07% 15.43% 8.01% 0.81% 10.06% 0.00% -
  Horiz. % 150.89% 138.34% 119.84% 110.95% 110.06% 100.00% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 1.31 % 18.46 % 5.76 % 10.26 % 14.20 % 13.65 % 19.05 % -35.97%
  YoY % -92.90% 220.49% -43.86% -27.75% 4.03% -28.35% -
  Horiz. % 6.88% 96.90% 30.24% 53.86% 74.54% 71.65% 100.00%
ROE 0.64 % 7.43 % 4.21 % 9.19 % 11.49 % 11.25 % 10.93 % -37.66%
  YoY % -91.39% 76.48% -54.19% -20.02% 2.13% 2.93% -
  Horiz. % 5.86% 67.98% 38.52% 84.08% 105.12% 102.93% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 245.37 210.58 307.33 335.05 242.91 247.79 170.77 6.22%
  YoY % 16.52% -31.48% -8.27% 37.93% -1.97% 45.10% -
  Horiz. % 143.68% 123.31% 179.97% 196.20% 142.24% 145.10% 100.00%
EPS 3.32 38.92 17.73 34.33 34.48 33.76 32.48 -31.60%
  YoY % -91.47% 119.51% -48.35% -0.44% 2.13% 3.94% -
  Horiz. % 10.22% 119.83% 54.59% 105.70% 106.16% 103.94% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 8.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 5.1864 5.2406 4.2157 3.7369 3.0000 3.0000 2.9708 9.72%
  YoY % -1.03% 24.31% 12.81% 24.56% 0.00% 0.98% -
  Horiz. % 174.58% 176.40% 141.90% 125.79% 100.98% 100.98% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,823,211
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 223.30 175.69 222.14 224.21 161.25 149.45 103.00 13.75%
  YoY % 27.10% -20.91% -0.92% 39.04% 7.90% 45.10% -
  Horiz. % 216.80% 170.57% 215.67% 217.68% 156.55% 145.10% 100.00%
EPS 3.02 32.47 12.82 22.97 22.89 20.36 19.59 -26.75%
  YoY % -90.70% 153.28% -44.19% 0.35% 12.43% 3.93% -
  Horiz. % 15.42% 165.75% 65.44% 117.25% 116.85% 103.93% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.81 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 4.7198 4.3725 3.0471 2.5006 1.9914 1.8094 1.7917 17.50%
  YoY % 7.94% 43.50% 21.85% 25.57% 10.06% 0.99% -
  Horiz. % 263.43% 244.04% 170.07% 139.57% 111.15% 100.99% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 6.1200 6.2100 7.9800 6.3100 5.5600 6.4700 5.0000 -
P/RPS 2.49 2.95 2.60 1.88 2.29 2.61 2.93 -2.67%
  YoY % -15.59% 13.46% 38.30% -17.90% -12.26% -10.92% -
  Horiz. % 84.98% 100.68% 88.74% 64.16% 78.16% 89.08% 100.00%
P/EPS 184.44 15.96 45.00 18.38 16.12 19.17 15.39 51.22%
  YoY % 1,055.64% -64.53% 144.83% 14.02% -15.91% 24.56% -
  Horiz. % 1,198.44% 103.70% 292.40% 119.43% 104.74% 124.56% 100.00%
EY 0.54 6.27 2.22 5.44 6.20 5.22 6.50 -33.92%
  YoY % -91.39% 182.43% -59.19% -12.26% 18.77% -19.69% -
  Horiz. % 8.31% 96.46% 34.15% 83.69% 95.38% 80.31% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.60 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.18 1.18 1.89 1.69 1.85 2.16 1.68 -5.71%
  YoY % 0.00% -37.57% 11.83% -8.65% -14.35% 28.57% -
  Horiz. % 70.24% 70.24% 112.50% 100.60% 110.12% 128.57% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 28/07/16 30/07/15 24/07/14 23/07/13 27/07/12 28/07/11 17/08/10 -
Price 5.8500 6.0500 7.6000 6.7100 5.5700 6.4900 5.4200 -
P/RPS 2.38 2.87 2.47 2.00 2.29 2.62 3.17 -4.66%
  YoY % -17.07% 16.19% 23.50% -12.66% -12.60% -17.35% -
  Horiz. % 75.08% 90.54% 77.92% 63.09% 72.24% 82.65% 100.00%
P/EPS 176.30 15.55 42.85 19.55 16.15 19.22 16.69 48.07%
  YoY % 1,033.76% -63.71% 119.18% 21.05% -15.97% 15.16% -
  Horiz. % 1,056.32% 93.17% 256.74% 117.14% 96.76% 115.16% 100.00%
EY 0.57 6.43 2.33 5.12 6.19 5.20 5.99 -32.41%
  YoY % -91.14% 175.97% -54.49% -17.29% 19.04% -13.19% -
  Horiz. % 9.52% 107.35% 38.90% 85.48% 103.34% 86.81% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.48 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.13 1.15 1.80 1.80 1.86 2.16 1.82 -7.63%
  YoY % -1.74% -36.11% 0.00% -3.23% -13.89% 18.68% -
  Horiz. % 62.09% 63.19% 98.90% 98.90% 102.20% 118.68% 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.
 


 

367  299  549  784 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.300.00 
 ARMADA 0.5250.00 
 BORNOIL 0.0450.00 
 HSI-H8F 0.335-0.085 
 MLAB 0.06-0.005 
 HHGROUP 0.06-0.015 
 HSI-C7K 0.375+0.06 
 NETX 0.025+0.005 
 TRIVE 0.015+0.005 
 VELESTO 0.385+0.005 
Partners & Brokers