Highlights

[AIRPORT] YoY TTM Result on 2011-12-31 [#4]

Stock [AIRPORT]: MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date 21-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     -5.90%    YoY -     26.62%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 3,343,721 4,098,759 3,548,062 2,754,826 2,468,004 1,637,093 1,489,121 14.43%
  YoY % -18.42% 15.52% 28.79% 11.62% 50.76% 9.94% -
  Horiz. % 224.54% 275.25% 238.27% 185.00% 165.74% 109.94% 100.00%
PBT 749,328 553,171 602,755 574,235 474,966 480,098 436,900 9.40%
  YoY % 35.46% -8.23% 4.97% 20.90% -1.07% 9.89% -
  Horiz. % 171.51% 126.61% 137.96% 131.43% 108.71% 109.89% 100.00%
Tax -85,987 -175,621 -208,297 -173,071 -157,494 -101,520 -131,079 -6.78%
  YoY % 51.04% 15.69% -20.35% -9.89% -55.14% 22.55% -
  Horiz. % 65.60% 133.98% 158.91% 132.04% 120.15% 77.45% 100.00%
NP 663,341 377,550 394,458 401,164 317,472 378,578 305,821 13.77%
  YoY % 75.70% -4.29% -1.67% 26.36% -16.14% 23.79% -
  Horiz. % 216.90% 123.45% 128.98% 131.18% 103.81% 123.79% 100.00%
NP to SH 663,370 377,486 394,458 401,116 316,784 377,922 305,482 13.79%
  YoY % 75.73% -4.30% -1.66% 26.62% -16.18% 23.71% -
  Horiz. % 217.16% 123.57% 129.13% 131.31% 103.70% 123.71% 100.00%
Tax Rate 11.48 % 31.75 % 34.56 % 30.14 % 33.16 % 21.15 % 30.00 % -14.79%
  YoY % -63.84% -8.13% 14.66% -9.11% 56.78% -29.50% -
  Horiz. % 38.27% 105.83% 115.20% 100.47% 110.53% 70.50% 100.00%
Total Cost 2,680,380 3,721,209 3,153,604 2,353,662 2,150,532 1,258,515 1,183,300 14.59%
  YoY % -27.97% 18.00% 33.99% 9.45% 70.88% 6.36% -
  Horiz. % 226.52% 314.48% 266.51% 198.91% 181.74% 106.36% 100.00%
Net Worth 7,214,528 3,693,350 4,358,261 3,300,483 2,186,557 3,358,036 3,156,226 14.77%
  YoY % 95.34% -15.26% 32.05% 50.94% -34.89% 6.39% -
  Horiz. % 228.58% 117.02% 138.08% 104.57% 69.28% 106.39% 100.00%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 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 % - % - % - % - % - % 23.21 % 14.30 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 62.31% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 162.31% 100.00%
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 7,214,528 3,693,350 4,358,261 3,300,483 2,186,557 3,358,036 3,156,226 14.77%
  YoY % 95.34% -15.26% 32.05% 50.94% -34.89% 6.39% -
  Horiz. % 228.58% 117.02% 138.08% 104.57% 69.28% 106.39% 100.00%
NOSH 1,351,161 1,231,116 1,209,720 1,100,161 1,093,278 1,096,465 1,092,271 3.61%
  YoY % 9.75% 1.77% 9.96% 0.63% -0.29% 0.38% -
  Horiz. % 123.70% 112.71% 110.75% 100.72% 100.09% 100.38% 100.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 19.84 % 9.21 % 11.12 % 14.56 % 12.86 % 23.13 % 20.54 % -0.58%
  YoY % 115.42% -17.18% -23.63% 13.22% -44.40% 12.61% -
  Horiz. % 96.59% 44.84% 54.14% 70.89% 62.61% 112.61% 100.00%
ROE 9.19 % 10.22 % 9.05 % 12.15 % 14.49 % 11.25 % 9.68 % -0.86%
  YoY % -10.08% 12.93% -25.51% -16.15% 28.80% 16.22% -
  Horiz. % 94.94% 105.58% 93.49% 125.52% 149.69% 116.22% 100.00%
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 247.47 332.93 293.30 250.40 225.74 149.31 136.33 10.44%
  YoY % -25.67% 13.51% 17.13% 10.92% 51.19% 9.52% -
  Horiz. % 181.52% 244.21% 215.14% 183.67% 165.58% 109.52% 100.00%
EPS 49.10 30.66 32.61 36.46 28.98 34.47 27.97 9.83%
  YoY % 60.14% -5.98% -10.56% 25.81% -15.93% 23.24% -
  Horiz. % 175.55% 109.62% 116.59% 130.35% 103.61% 123.24% 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 5.3395 3.0000 3.6027 3.0000 2.0000 3.0626 2.8896 10.77%
  YoY % 77.98% -16.73% 20.09% 50.00% -34.70% 5.99% -
  Horiz. % 184.78% 103.82% 124.68% 103.82% 69.21% 105.99% 100.00%
Adjusted Per Share Value based on latest NOSH - 56,191,999
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 201.53 247.03 213.84 166.03 148.75 98.67 89.75 14.43%
  YoY % -18.42% 15.52% 28.80% 11.62% 50.76% 9.94% -
  Horiz. % 224.55% 275.24% 238.26% 184.99% 165.74% 109.94% 100.00%
EPS 39.98 22.75 23.77 24.18 19.09 22.78 18.41 13.79%
  YoY % 75.74% -4.29% -1.70% 26.66% -16.20% 23.74% -
  Horiz. % 217.16% 123.57% 129.11% 131.34% 103.69% 123.74% 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 4.3482 2.2260 2.6267 1.9892 1.3178 2.0239 1.9023 14.77%
  YoY % 95.34% -15.25% 32.05% 50.95% -34.89% 6.39% -
  Horiz. % 228.58% 117.02% 138.08% 104.57% 69.27% 106.39% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 6.8000 9.0000 5.2100 5.8000 6.2800 3.9700 2.2100 -
P/RPS 2.75 2.70 1.78 2.32 2.78 2.66 1.62 9.22%
  YoY % 1.85% 51.69% -23.28% -16.55% 4.51% 64.20% -
  Horiz. % 169.75% 166.67% 109.88% 143.21% 171.60% 164.20% 100.00%
P/EPS 13.85 29.35 15.98 15.91 21.67 11.52 7.90 9.80%
  YoY % -52.81% 83.67% 0.44% -26.58% 88.11% 45.82% -
  Horiz. % 175.32% 371.52% 202.28% 201.39% 274.30% 145.82% 100.00%
EY 7.22 3.41 6.26 6.29 4.61 8.68 12.66 -8.93%
  YoY % 111.73% -45.53% -0.48% 36.44% -46.89% -31.44% -
  Horiz. % 57.03% 26.94% 49.45% 49.68% 36.41% 68.56% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 2.02 1.81 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 11.60% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 111.60% 100.00%
P/NAPS 1.27 3.00 1.45 1.93 3.14 1.30 0.76 8.93%
  YoY % -57.67% 106.90% -24.87% -38.54% 141.54% 71.05% -
  Horiz. % 167.11% 394.74% 190.79% 253.95% 413.16% 171.05% 100.00%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 13/02/15 27/01/14 20/02/13 21/02/12 16/02/11 24/02/10 25/02/09 -
Price 7.0100 8.6800 5.4000 5.7800 6.2000 4.9500 2.3200 -
P/RPS 2.83 2.61 1.84 2.31 2.75 3.32 1.70 8.86%
  YoY % 8.43% 41.85% -20.35% -16.00% -17.17% 95.29% -
  Horiz. % 166.47% 153.53% 108.24% 135.88% 161.76% 195.29% 100.00%
P/EPS 14.28 28.31 16.56 15.85 21.40 14.36 8.30 9.46%
  YoY % -49.56% 70.95% 4.48% -25.93% 49.03% 73.01% -
  Horiz. % 172.05% 341.08% 199.52% 190.96% 257.83% 173.01% 100.00%
EY 7.00 3.53 6.04 6.31 4.67 6.96 12.05 -8.65%
  YoY % 98.30% -41.56% -4.28% 35.12% -32.90% -42.24% -
  Horiz. % 58.09% 29.29% 50.12% 52.37% 38.76% 57.76% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.62 1.72 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -5.81% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 94.19% 100.00%
P/NAPS 1.31 2.89 1.50 1.93 3.10 1.62 0.80 8.56%
  YoY % -54.67% 92.67% -22.28% -37.74% 91.36% 102.50% -
  Horiz. % 163.75% 361.25% 187.50% 241.25% 387.50% 202.50% 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.
 


 

341  314  514  1079 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.055-0.005 
 VSOLAR 0.150.00 
 HSI-H6P 0.16-0.005 
 MERIDIAN 0.09-0.025 
 SUMATEC 0.0250.00 
 DSONIC 0.895+0.005 
 KHEESAN 0.26+0.06 
 KNM 0.3750.00 
 BJLAND 0.225+0.015 
 HSI-H8E 0.42-0.015 
Partners & Brokers