Highlights

[AIRPORT] YoY TTM Result on 2010-12-31 [#4]

Stock [AIRPORT]: MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date 16-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     -5.67%    YoY -     -16.18%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 4,098,759 3,548,062 2,754,826 2,468,004 1,637,093 1,489,121 1,383,379 19.82%
  YoY % 15.52% 28.79% 11.62% 50.76% 9.94% 7.64% -
  Horiz. % 296.29% 256.48% 199.14% 178.40% 118.34% 107.64% 100.00%
PBT 553,171 602,755 574,235 474,966 480,098 436,900 403,624 5.39%
  YoY % -8.23% 4.97% 20.90% -1.07% 9.89% 8.24% -
  Horiz. % 137.05% 149.34% 142.27% 117.68% 118.95% 108.24% 100.00%
Tax -175,621 -208,297 -173,071 -157,494 -101,520 -131,079 -114,332 7.41%
  YoY % 15.69% -20.35% -9.89% -55.14% 22.55% -14.65% -
  Horiz. % 153.61% 182.19% 151.38% 137.75% 88.79% 114.65% 100.00%
NP 377,550 394,458 401,164 317,472 378,578 305,821 289,292 4.53%
  YoY % -4.29% -1.67% 26.36% -16.14% 23.79% 5.71% -
  Horiz. % 130.51% 136.35% 138.67% 109.74% 130.86% 105.71% 100.00%
NP to SH 377,486 394,458 401,116 316,784 377,922 305,482 288,862 4.56%
  YoY % -4.30% -1.66% 26.62% -16.18% 23.71% 5.75% -
  Horiz. % 130.68% 136.56% 138.86% 109.67% 130.83% 105.75% 100.00%
Tax Rate 31.75 % 34.56 % 30.14 % 33.16 % 21.15 % 30.00 % 28.33 % 1.92%
  YoY % -8.13% 14.66% -9.11% 56.78% -29.50% 5.89% -
  Horiz. % 112.07% 121.99% 106.39% 117.05% 74.66% 105.89% 100.00%
Total Cost 3,721,209 3,153,604 2,353,662 2,150,532 1,258,515 1,183,300 1,094,087 22.61%
  YoY % 18.00% 33.99% 9.45% 70.88% 6.36% 8.15% -
  Horiz. % 340.12% 288.24% 215.13% 196.56% 115.03% 108.15% 100.00%
Net Worth 3,693,350 4,358,261 3,300,483 2,186,557 3,358,036 3,156,226 2,201,380 9.00%
  YoY % -15.26% 32.05% 50.94% -34.89% 6.39% 43.37% -
  Horiz. % 167.77% 197.98% 149.93% 99.33% 152.54% 143.37% 100.00%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 0 0 0 0 87,717 43,690 88,002 -
  YoY % 0.00% 0.00% 0.00% 0.00% 100.77% -50.35% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 99.68% 49.65% 100.00%
Div Payout % - % - % - % - % 23.21 % 14.30 % 30.47 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 62.31% -53.07% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 76.17% 46.93% 100.00%
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 3,693,350 4,358,261 3,300,483 2,186,557 3,358,036 3,156,226 2,201,380 9.00%
  YoY % -15.26% 32.05% 50.94% -34.89% 6.39% 43.37% -
  Horiz. % 167.77% 197.98% 149.93% 99.33% 152.54% 143.37% 100.00%
NOSH 1,231,116 1,209,720 1,100,161 1,093,278 1,096,465 1,092,271 1,100,690 1.88%
  YoY % 1.77% 9.96% 0.63% -0.29% 0.38% -0.76% -
  Horiz. % 111.85% 109.91% 99.95% 99.33% 99.62% 99.24% 100.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 9.21 % 11.12 % 14.56 % 12.86 % 23.13 % 20.54 % 20.91 % -12.76%
  YoY % -17.18% -23.63% 13.22% -44.40% 12.61% -1.77% -
  Horiz. % 44.05% 53.18% 69.63% 61.50% 110.62% 98.23% 100.00%
ROE 10.22 % 9.05 % 12.15 % 14.49 % 11.25 % 9.68 % 13.12 % -4.07%
  YoY % 12.93% -25.51% -16.15% 28.80% 16.22% -26.22% -
  Horiz. % 77.90% 68.98% 92.61% 110.44% 85.75% 73.78% 100.00%
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 332.93 293.30 250.40 225.74 149.31 136.33 125.68 17.61%
  YoY % 13.51% 17.13% 10.92% 51.19% 9.52% 8.47% -
  Horiz. % 264.90% 233.37% 199.24% 179.61% 118.80% 108.47% 100.00%
EPS 30.66 32.61 36.46 28.98 34.47 27.97 26.24 2.63%
  YoY % -5.98% -10.56% 25.81% -15.93% 23.24% 6.59% -
  Horiz. % 116.84% 124.28% 138.95% 110.44% 131.36% 106.59% 100.00%
DPS 0.00 0.00 0.00 0.00 8.00 4.00 8.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 100.00% -50.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% 50.00% 100.00%
NAPS 3.0000 3.6027 3.0000 2.0000 3.0626 2.8896 2.0000 6.98%
  YoY % -16.73% 20.09% 50.00% -34.70% 5.99% 44.48% -
  Horiz. % 150.00% 180.13% 150.00% 100.00% 153.13% 144.48% 100.00%
Adjusted Per Share Value based on latest NOSH - 56,191,999
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 247.03 213.84 166.03 148.75 98.67 89.75 83.38 19.82%
  YoY % 15.52% 28.80% 11.62% 50.76% 9.94% 7.64% -
  Horiz. % 296.27% 256.46% 199.12% 178.40% 118.34% 107.64% 100.00%
EPS 22.75 23.77 24.18 19.09 22.78 18.41 17.41 4.56%
  YoY % -4.29% -1.70% 26.66% -16.20% 23.74% 5.74% -
  Horiz. % 130.67% 136.53% 138.89% 109.65% 130.84% 105.74% 100.00%
DPS 0.00 0.00 0.00 0.00 5.29 2.63 5.30 -
  YoY % 0.00% 0.00% 0.00% 0.00% 101.14% -50.38% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 99.81% 49.62% 100.00%
NAPS 2.2260 2.6267 1.9892 1.3178 2.0239 1.9023 1.3268 9.00%
  YoY % -15.25% 32.05% 50.95% -34.89% 6.39% 43.38% -
  Horiz. % 167.77% 197.97% 149.92% 99.32% 152.54% 143.38% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 9.0000 5.2100 5.8000 6.2800 3.9700 2.2100 3.0200 -
P/RPS 2.70 1.78 2.32 2.78 2.66 1.62 2.40 1.98%
  YoY % 51.69% -23.28% -16.55% 4.51% 64.20% -32.50% -
  Horiz. % 112.50% 74.17% 96.67% 115.83% 110.83% 67.50% 100.00%
P/EPS 29.35 15.98 15.91 21.67 11.52 7.90 11.51 16.87%
  YoY % 83.67% 0.44% -26.58% 88.11% 45.82% -31.36% -
  Horiz. % 255.00% 138.84% 138.23% 188.27% 100.09% 68.64% 100.00%
EY 3.41 6.26 6.29 4.61 8.68 12.66 8.69 -14.42%
  YoY % -45.53% -0.48% 36.44% -46.89% -31.44% 45.68% -
  Horiz. % 39.24% 72.04% 72.38% 53.05% 99.88% 145.68% 100.00%
DY 0.00 0.00 0.00 0.00 2.02 1.81 2.65 -
  YoY % 0.00% 0.00% 0.00% 0.00% 11.60% -31.70% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 76.23% 68.30% 100.00%
P/NAPS 3.00 1.45 1.93 3.14 1.30 0.76 1.51 12.11%
  YoY % 106.90% -24.87% -38.54% 141.54% 71.05% -49.67% -
  Horiz. % 198.68% 96.03% 127.81% 207.95% 86.09% 50.33% 100.00%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 27/01/14 20/02/13 21/02/12 16/02/11 24/02/10 25/02/09 28/02/08 -
Price 8.6800 5.4000 5.7800 6.2000 4.9500 2.3200 3.0600 -
P/RPS 2.61 1.84 2.31 2.75 3.32 1.70 2.43 1.20%
  YoY % 41.85% -20.35% -16.00% -17.17% 95.29% -30.04% -
  Horiz. % 107.41% 75.72% 95.06% 113.17% 136.63% 69.96% 100.00%
P/EPS 28.31 16.56 15.85 21.40 14.36 8.30 11.66 15.92%
  YoY % 70.95% 4.48% -25.93% 49.03% 73.01% -28.82% -
  Horiz. % 242.80% 142.02% 135.93% 183.53% 123.16% 71.18% 100.00%
EY 3.53 6.04 6.31 4.67 6.96 12.05 8.58 -13.75%
  YoY % -41.56% -4.28% 35.12% -32.90% -42.24% 40.44% -
  Horiz. % 41.14% 70.40% 73.54% 54.43% 81.12% 140.44% 100.00%
DY 0.00 0.00 0.00 0.00 1.62 1.72 2.61 -
  YoY % 0.00% 0.00% 0.00% 0.00% -5.81% -34.10% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 62.07% 65.90% 100.00%
P/NAPS 2.89 1.50 1.93 3.10 1.62 0.80 1.53 11.17%
  YoY % 92.67% -22.28% -37.74% 91.36% 102.50% -47.71% -
  Horiz. % 188.89% 98.04% 126.14% 202.61% 105.88% 52.29% 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.
 


 

462  223  565  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.01 
 SCOMI 0.10+0.01 
 SCOMI-WB 0.04+0.005 
 KNM 0.37+0.02 
 NETX 0.02+0.005 
 ARMADA 0.23+0.005 
 GPACKET 0.46+0.015 
 ISTONE 0.22+0.01 
 HSI-C5J 0.21+0.07 
 HSI-H6R 0.32-0.07 
Partners & Brokers