Highlights

[AIRPORT] YoY TTM Result on 2012-12-31 [#4]

Stock [AIRPORT]: MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date 20-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     -4.53%    YoY -     -1.66%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 3,870,207 3,343,721 4,098,759 3,548,062 2,754,826 2,468,004 1,637,093 15.41%
  YoY % 15.75% -18.42% 15.52% 28.79% 11.62% 50.76% -
  Horiz. % 236.41% 204.25% 250.37% 216.73% 168.28% 150.76% 100.00%
PBT 45,939 749,328 553,171 602,755 574,235 474,966 480,098 -32.36%
  YoY % -93.87% 35.46% -8.23% 4.97% 20.90% -1.07% -
  Horiz. % 9.57% 156.08% 115.22% 125.55% 119.61% 98.93% 100.00%
Tax -5,827 -85,987 -175,621 -208,297 -173,071 -157,494 -101,520 -37.88%
  YoY % 93.22% 51.04% 15.69% -20.35% -9.89% -55.14% -
  Horiz. % 5.74% 84.70% 172.99% 205.18% 170.48% 155.14% 100.00%
NP 40,112 663,341 377,550 394,458 401,164 317,472 378,578 -31.20%
  YoY % -93.95% 75.70% -4.29% -1.67% 26.36% -16.14% -
  Horiz. % 10.60% 175.22% 99.73% 104.19% 105.97% 83.86% 100.00%
NP to SH 41,358 663,370 377,486 394,458 401,116 316,784 377,922 -30.83%
  YoY % -93.77% 75.73% -4.30% -1.66% 26.62% -16.18% -
  Horiz. % 10.94% 175.53% 99.88% 104.38% 106.14% 83.82% 100.00%
Tax Rate 12.68 % 11.48 % 31.75 % 34.56 % 30.14 % 33.16 % 21.15 % -8.17%
  YoY % 10.45% -63.84% -8.13% 14.66% -9.11% 56.78% -
  Horiz. % 59.95% 54.28% 150.12% 163.40% 142.51% 156.78% 100.00%
Total Cost 3,830,095 2,680,380 3,721,209 3,153,604 2,353,662 2,150,532 1,258,515 20.37%
  YoY % 42.89% -27.97% 18.00% 33.99% 9.45% 70.88% -
  Horiz. % 304.33% 212.98% 295.68% 250.58% 187.02% 170.88% 100.00%
Net Worth 8,476,650 7,214,528 3,693,350 4,358,261 3,300,483 2,186,557 3,358,036 16.68%
  YoY % 17.49% 95.34% -15.26% 32.05% 50.94% -34.89% -
  Horiz. % 252.43% 214.84% 109.99% 129.79% 98.29% 65.11% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 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 % - % - % - % - % - % - % 23.21 % -
  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
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 8,476,650 7,214,528 3,693,350 4,358,261 3,300,483 2,186,557 3,358,036 16.68%
  YoY % 17.49% 95.34% -15.26% 32.05% 50.94% -34.89% -
  Horiz. % 252.43% 214.84% 109.99% 129.79% 98.29% 65.11% 100.00%
NOSH 1,590,754 1,351,161 1,231,116 1,209,720 1,100,161 1,093,278 1,096,465 6.40%
  YoY % 17.73% 9.75% 1.77% 9.96% 0.63% -0.29% -
  Horiz. % 145.08% 123.23% 112.28% 110.33% 100.34% 99.71% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 1.04 % 19.84 % 9.21 % 11.12 % 14.56 % 12.86 % 23.13 % -40.35%
  YoY % -94.76% 115.42% -17.18% -23.63% 13.22% -44.40% -
  Horiz. % 4.50% 85.78% 39.82% 48.08% 62.95% 55.60% 100.00%
ROE 0.49 % 9.19 % 10.22 % 9.05 % 12.15 % 14.49 % 11.25 % -40.67%
  YoY % -94.67% -10.08% 12.93% -25.51% -16.15% 28.80% -
  Horiz. % 4.36% 81.69% 90.84% 80.44% 108.00% 128.80% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 243.29 247.47 332.93 293.30 250.40 225.74 149.31 8.47%
  YoY % -1.69% -25.67% 13.51% 17.13% 10.92% 51.19% -
  Horiz. % 162.94% 165.74% 222.98% 196.44% 167.70% 151.19% 100.00%
EPS 2.60 49.10 30.66 32.61 36.46 28.98 34.47 -34.99%
  YoY % -94.70% 60.14% -5.98% -10.56% 25.81% -15.93% -
  Horiz. % 7.54% 142.44% 88.95% 94.60% 105.77% 84.07% 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 5.3287 5.3395 3.0000 3.6027 3.0000 2.0000 3.0626 9.67%
  YoY % -0.20% 77.98% -16.73% 20.09% 50.00% -34.70% -
  Horiz. % 173.99% 174.35% 97.96% 117.64% 97.96% 65.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 56,191,999
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 233.26 201.53 247.03 213.84 166.03 148.75 98.67 15.41%
  YoY % 15.74% -18.42% 15.52% 28.80% 11.62% 50.76% -
  Horiz. % 236.40% 204.25% 250.36% 216.72% 168.27% 150.76% 100.00%
EPS 2.49 39.98 22.75 23.77 24.18 19.09 22.78 -30.84%
  YoY % -93.77% 75.74% -4.29% -1.70% 26.66% -16.20% -
  Horiz. % 10.93% 175.50% 99.87% 104.35% 106.15% 83.80% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.29 -
  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 5.1089 4.3482 2.2260 2.6267 1.9892 1.3178 2.0239 16.68%
  YoY % 17.49% 95.34% -15.25% 32.05% 50.95% -34.89% -
  Horiz. % 252.43% 214.84% 109.99% 129.78% 98.29% 65.11% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 5.6100 6.8000 9.0000 5.2100 5.8000 6.2800 3.9700 -
P/RPS 2.31 2.75 2.70 1.78 2.32 2.78 2.66 -2.32%
  YoY % -16.00% 1.85% 51.69% -23.28% -16.55% 4.51% -
  Horiz. % 86.84% 103.38% 101.50% 66.92% 87.22% 104.51% 100.00%
P/EPS 215.78 13.85 29.35 15.98 15.91 21.67 11.52 62.93%
  YoY % 1,457.98% -52.81% 83.67% 0.44% -26.58% 88.11% -
  Horiz. % 1,873.09% 120.23% 254.77% 138.72% 138.11% 188.11% 100.00%
EY 0.46 7.22 3.41 6.26 6.29 4.61 8.68 -38.70%
  YoY % -93.63% 111.73% -45.53% -0.48% 36.44% -46.89% -
  Horiz. % 5.30% 83.18% 39.29% 72.12% 72.47% 53.11% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.02 -
  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 1.05 1.27 3.00 1.45 1.93 3.14 1.30 -3.50%
  YoY % -17.32% -57.67% 106.90% -24.87% -38.54% 141.54% -
  Horiz. % 80.77% 97.69% 230.77% 111.54% 148.46% 241.54% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 17/02/16 13/02/15 27/01/14 20/02/13 21/02/12 16/02/11 24/02/10 -
Price 6.1800 7.0100 8.6800 5.4000 5.7800 6.2000 4.9500 -
P/RPS 2.54 2.83 2.61 1.84 2.31 2.75 3.32 -4.36%
  YoY % -10.25% 8.43% 41.85% -20.35% -16.00% -17.17% -
  Horiz. % 76.51% 85.24% 78.61% 55.42% 69.58% 82.83% 100.00%
P/EPS 237.70 14.28 28.31 16.56 15.85 21.40 14.36 59.61%
  YoY % 1,564.57% -49.56% 70.95% 4.48% -25.93% 49.03% -
  Horiz. % 1,655.29% 99.44% 197.14% 115.32% 110.38% 149.03% 100.00%
EY 0.42 7.00 3.53 6.04 6.31 4.67 6.96 -37.36%
  YoY % -94.00% 98.30% -41.56% -4.28% 35.12% -32.90% -
  Horiz. % 6.03% 100.57% 50.72% 86.78% 90.66% 67.10% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.62 -
  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 1.16 1.31 2.89 1.50 1.93 3.10 1.62 -5.41%
  YoY % -11.45% -54.67% 92.67% -22.28% -37.74% 91.36% -
  Horiz. % 71.60% 80.86% 178.40% 92.59% 119.14% 191.36% 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.
 


 

374  350  545  586 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.40+0.015 
 EKOVEST 0.86+0.06 
 GPACKET-WB 0.12+0.015 
 ARMADA 0.250.00 
 KNM-WB 0.29+0.055 
 VELESTO-WA 0.15+0.05 
 IWCITY 1.06+0.075 
 NETX 0.0150.00 
 VELESTO 0.33+0.03 
 SAPNRG 0.31+0.01 
Partners & Brokers