Highlights

[AIRPORT] YoY TTM Result on 2012-09-30 [#3]

Stock [AIRPORT]: MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date 23-Oct-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     -1.00%    YoY -     -3.07%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 3,545,398 3,753,155 4,306,267 3,032,989 2,762,223 2,124,248 1,515,168 15.21%
  YoY % -5.54% -12.84% 41.98% 9.80% 30.03% 40.20% -
  Horiz. % 233.99% 247.71% 284.21% 200.18% 182.30% 140.20% 100.00%
PBT 697,222 235,791 604,047 603,810 620,926 450,445 417,332 8.93%
  YoY % 195.69% -60.96% 0.04% -2.76% 37.85% 7.93% -
  Horiz. % 167.07% 56.50% 144.74% 144.68% 148.78% 107.93% 100.00%
Tax -39,124 -113,762 -184,883 -190,626 -193,975 -114,091 -122,576 -17.32%
  YoY % 65.61% 38.47% 3.01% 1.73% -70.02% 6.92% -
  Horiz. % 31.92% 92.81% 150.83% 155.52% 158.25% 93.08% 100.00%
NP 658,098 122,029 419,164 413,184 426,951 336,354 294,756 14.32%
  YoY % 439.30% -70.89% 1.45% -3.22% 26.94% 14.11% -
  Horiz. % 223.27% 41.40% 142.21% 140.18% 144.85% 114.11% 100.00%
NP to SH 658,924 122,537 418,618 413,184 426,278 335,842 294,187 14.38%
  YoY % 437.73% -70.73% 1.32% -3.07% 26.93% 14.16% -
  Horiz. % 223.98% 41.65% 142.30% 140.45% 144.90% 114.16% 100.00%
Tax Rate 5.61 % 48.25 % 30.61 % 31.57 % 31.24 % 25.33 % 29.37 % -24.10%
  YoY % -88.37% 57.63% -3.04% 1.06% 23.33% -13.76% -
  Horiz. % 19.10% 164.28% 104.22% 107.49% 106.37% 86.24% 100.00%
Total Cost 2,887,300 3,631,126 3,887,103 2,619,805 2,335,272 1,787,894 1,220,412 15.43%
  YoY % -20.48% -6.59% 48.37% 12.18% 30.62% 46.50% -
  Horiz. % 236.58% 297.53% 318.51% 214.67% 191.35% 146.50% 100.00%
Net Worth 7,838,455 5,642,779 4,688,062 4,347,057 3,301,587 3,328,211 3,283,197 15.60%
  YoY % 38.91% 20.36% 7.84% 31.67% -0.80% 1.37% -
  Horiz. % 238.74% 171.87% 142.79% 132.40% 100.56% 101.37% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 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 % - % - % - % - % - % 26.12 % 14.85 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 75.89% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 175.89% 100.00%
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 7,838,455 5,642,779 4,688,062 4,347,057 3,301,587 3,328,211 3,283,197 15.60%
  YoY % 38.91% 20.36% 7.84% 31.67% -0.80% 1.37% -
  Horiz. % 238.74% 171.87% 142.79% 132.40% 100.56% 101.37% 100.00%
NOSH 1,567,691 1,337,500 1,224,516 1,209,935 1,100,529 1,100,053 1,099,235 6.09%
  YoY % 17.21% 9.23% 1.21% 9.94% 0.04% 0.07% -
  Horiz. % 142.62% 121.68% 111.40% 110.07% 100.12% 100.07% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 18.56 % 3.25 % 9.73 % 13.62 % 15.46 % 15.83 % 19.45 % -0.78%
  YoY % 471.08% -66.60% -28.56% -11.90% -2.34% -18.61% -
  Horiz. % 95.42% 16.71% 50.03% 70.03% 79.49% 81.39% 100.00%
ROE 8.41 % 2.17 % 8.93 % 9.50 % 12.91 % 10.09 % 8.96 % -1.05%
  YoY % 287.56% -75.70% -6.00% -26.41% 27.95% 12.61% -
  Horiz. % 93.86% 24.22% 99.67% 106.03% 144.08% 112.61% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 226.15 280.61 351.67 250.67 250.99 193.10 137.84 8.60%
  YoY % -19.41% -20.21% 40.29% -0.13% 29.98% 40.09% -
  Horiz. % 164.07% 203.58% 255.13% 181.86% 182.09% 140.09% 100.00%
EPS 42.03 9.16 34.19 34.15 38.73 30.53 26.76 7.81%
  YoY % 358.84% -73.21% 0.12% -11.83% 26.86% 14.09% -
  Horiz. % 157.06% 34.23% 127.77% 127.62% 144.73% 114.09% 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 5.0000 4.2189 3.8285 3.5928 3.0000 3.0255 2.9868 8.96%
  YoY % 18.51% 10.20% 6.56% 19.76% -0.84% 1.30% -
  Horiz. % 167.40% 141.25% 128.18% 120.29% 100.44% 101.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,659,191
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 213.68 226.20 259.54 182.80 166.48 128.03 91.32 15.21%
  YoY % -5.53% -12.85% 41.98% 9.80% 30.03% 40.20% -
  Horiz. % 233.99% 247.70% 284.21% 200.18% 182.30% 140.20% 100.00%
EPS 39.71 7.39 25.23 24.90 25.69 20.24 17.73 14.38%
  YoY % 437.35% -70.71% 1.33% -3.08% 26.93% 14.16% -
  Horiz. % 223.97% 41.68% 142.30% 140.44% 144.90% 114.16% 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 4.7243 3.4009 2.8255 2.6200 1.9899 2.0059 1.9788 15.60%
  YoY % 38.91% 20.36% 7.84% 31.66% -0.80% 1.37% -
  Horiz. % 238.75% 171.87% 142.79% 132.40% 100.56% 101.37% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 5.2500 7.4900 7.5900 5.5600 5.2900 5.7500 3.4500 -
P/RPS 2.32 2.67 2.16 2.22 2.11 2.98 2.50 -1.24%
  YoY % -13.11% 23.61% -2.70% 5.21% -29.19% 19.20% -
  Horiz. % 92.80% 106.80% 86.40% 88.80% 84.40% 119.20% 100.00%
P/EPS 12.49 81.75 22.20 16.28 13.66 18.83 12.89 -0.52%
  YoY % -84.72% 268.24% 36.36% 19.18% -27.46% 46.08% -
  Horiz. % 96.90% 634.21% 172.23% 126.30% 105.97% 146.08% 100.00%
EY 8.01 1.22 4.50 6.14 7.32 5.31 7.76 0.53%
  YoY % 556.56% -72.89% -26.71% -16.12% 37.85% -31.57% -
  Horiz. % 103.22% 15.72% 57.99% 79.12% 94.33% 68.43% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.39 1.16 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 19.83% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 119.83% 100.00%
P/NAPS 1.05 1.78 1.98 1.55 1.76 1.90 1.16 -1.65%
  YoY % -41.01% -10.10% 27.74% -11.93% -7.37% 63.79% -
  Horiz. % 90.52% 153.45% 170.69% 133.62% 151.72% 163.79% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 27/10/15 03/11/14 31/10/13 23/10/12 25/10/11 29/10/10 25/11/09 -
Price 5.3700 7.2300 8.4100 5.8700 5.8800 6.0700 3.7500 -
P/RPS 2.37 2.58 2.39 2.34 2.34 3.14 2.72 -2.27%
  YoY % -8.14% 7.95% 2.14% 0.00% -25.48% 15.44% -
  Horiz. % 87.13% 94.85% 87.87% 86.03% 86.03% 115.44% 100.00%
P/EPS 12.78 78.92 24.60 17.19 15.18 19.88 14.01 -1.52%
  YoY % -83.81% 220.81% 43.11% 13.24% -23.64% 41.90% -
  Horiz. % 91.22% 563.31% 175.59% 122.70% 108.35% 141.90% 100.00%
EY 7.83 1.27 4.06 5.82 6.59 5.03 7.14 1.55%
  YoY % 516.54% -68.72% -30.24% -11.68% 31.01% -29.55% -
  Horiz. % 109.66% 17.79% 56.86% 81.51% 92.30% 70.45% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.32 1.07 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 23.36% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 123.36% 100.00%
P/NAPS 1.07 1.71 2.20 1.63 1.96 2.01 1.26 -2.69%
  YoY % -37.43% -22.27% 34.97% -16.84% -2.49% 59.52% -
  Horiz. % 84.92% 135.71% 174.60% 129.37% 155.56% 159.52% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

1986 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.620.00 
 KOTRA 3.150.00 
 UCREST 0.1350.00 
 PUC 0.2750.00 
 WILLOW 0.4750.00 
 EAH-WE 0.020.00 
 IRIS 0.3450.00 
 TOPGLOV-C79 0.490.00 
 SIMEPLT-CP 0.090.00 
 BTECH 0.4950.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers