Highlights

[AIRPORT] YoY TTM Result on 2010-03-31 [#1]

Stock [AIRPORT]: MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date 17-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     -4.97%    YoY -     17.43%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 3,917,544 2,794,761 2,587,161 1,745,677 1,469,779 1,460,701 1,165,126 22.38%
  YoY % 40.17% 8.02% 48.20% 18.77% 0.62% 25.37% -
  Horiz. % 336.23% 239.87% 222.05% 149.83% 126.15% 125.37% 100.00%
PBT 635,150 586,984 496,160 474,556 439,300 432,419 275,072 14.95%
  YoY % 8.21% 18.31% 4.55% 8.03% 1.59% 57.20% -
  Horiz. % 230.90% 213.39% 180.37% 172.52% 159.70% 157.20% 100.00%
Tax -217,158 -179,325 -155,660 -114,850 -133,073 -122,752 -94,114 14.94%
  YoY % -21.10% -15.20% -35.53% 13.69% -8.41% -30.43% -
  Horiz. % 230.74% 190.54% 165.40% 122.03% 141.40% 130.43% 100.00%
NP 417,992 407,659 340,500 359,706 306,227 309,667 180,958 14.96%
  YoY % 2.53% 19.72% -5.34% 17.46% -1.11% 71.13% -
  Horiz. % 230.99% 225.28% 188.17% 198.78% 169.23% 171.13% 100.00%
NP to SH 417,789 407,755 339,739 359,126 305,820 309,202 180,746 14.97%
  YoY % 2.46% 20.02% -5.40% 17.43% -1.09% 71.07% -
  Horiz. % 231.15% 225.60% 187.96% 198.69% 169.20% 171.07% 100.00%
Tax Rate 34.19 % 30.55 % 31.37 % 24.20 % 30.29 % 28.39 % 34.21 % -0.01%
  YoY % 11.91% -2.61% 29.63% -20.11% 6.69% -17.01% -
  Horiz. % 99.94% 89.30% 91.70% 70.74% 88.54% 82.99% 100.00%
Total Cost 3,499,552 2,387,102 2,246,661 1,385,971 1,163,552 1,151,034 984,168 23.52%
  YoY % 46.60% 6.25% 62.10% 19.12% 1.09% 16.96% -
  Horiz. % 355.58% 242.55% 228.28% 140.83% 118.23% 116.96% 100.00%
Net Worth 4,420,123 3,919,634 3,296,259 3,328,606 3,267,814 3,109,763 2,864,964 7.49%
  YoY % 12.77% 18.91% -0.97% 1.86% 5.08% 8.54% -
  Horiz. % 154.28% 136.81% 115.05% 116.18% 114.06% 108.54% 100.00%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 0 0 0 87,717 43,690 88,002 0 -
  YoY % 0.00% 0.00% 0.00% 100.77% -50.35% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 99.68% 49.65% 100.00% -
Div Payout % - % - % - % 24.43 % 14.29 % 28.46 % - % -
  YoY % 0.00% 0.00% 0.00% 70.96% -49.79% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 85.84% 50.21% 100.00% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 4,420,123 3,919,634 3,296,259 3,328,606 3,267,814 3,109,763 2,864,964 7.49%
  YoY % 12.77% 18.91% -0.97% 1.86% 5.08% 8.54% -
  Horiz. % 154.28% 136.81% 115.05% 116.18% 114.06% 108.54% 100.00%
NOSH 1,215,621 1,114,197 1,098,753 1,099,166 1,098,351 1,099,555 1,099,583 1.68%
  YoY % 9.10% 1.41% -0.04% 0.07% -0.11% -0.00% -
  Horiz. % 110.55% 101.33% 99.92% 99.96% 99.89% 100.00% 100.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 10.67 % 14.59 % 13.16 % 20.61 % 20.83 % 21.20 % 15.53 % -6.06%
  YoY % -26.87% 10.87% -36.15% -1.06% -1.75% 36.51% -
  Horiz. % 68.71% 93.95% 84.74% 132.71% 134.13% 136.51% 100.00%
ROE 9.45 % 10.40 % 10.31 % 10.79 % 9.36 % 9.94 % 6.31 % 6.96%
  YoY % -9.13% 0.87% -4.45% 15.28% -5.84% 57.53% -
  Horiz. % 149.76% 164.82% 163.39% 171.00% 148.34% 157.53% 100.00%
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 322.27 250.83 235.46 158.82 133.82 132.84 105.96 20.35%
  YoY % 28.48% 6.53% 48.26% 18.68% 0.74% 25.37% -
  Horiz. % 304.14% 236.72% 222.22% 149.89% 126.29% 125.37% 100.00%
EPS 34.37 36.60 30.92 32.67 27.84 28.12 16.44 13.07%
  YoY % -6.09% 18.37% -5.36% 17.35% -1.00% 71.05% -
  Horiz. % 209.06% 222.63% 188.08% 198.72% 169.34% 171.05% 100.00%
DPS 0.00 0.00 0.00 8.00 4.00 8.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 100.00% -50.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% 50.00% 100.00% -
NAPS 3.6361 3.5179 3.0000 3.0283 2.9752 2.8282 2.6055 5.71%
  YoY % 3.36% 17.26% -0.93% 1.78% 5.20% 8.55% -
  Horiz. % 139.55% 135.02% 115.14% 116.23% 114.19% 108.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 56,191,999
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 236.11 168.44 155.93 105.21 88.58 88.04 70.22 22.38%
  YoY % 40.17% 8.02% 48.21% 18.77% 0.61% 25.38% -
  Horiz. % 336.24% 239.87% 222.06% 149.83% 126.15% 125.38% 100.00%
EPS 25.18 24.58 20.48 21.64 18.43 18.64 10.89 14.98%
  YoY % 2.44% 20.02% -5.36% 17.42% -1.13% 71.17% -
  Horiz. % 231.22% 225.71% 188.06% 198.71% 169.24% 171.17% 100.00%
DPS 0.00 0.00 0.00 5.29 2.63 5.30 0.00 -
  YoY % 0.00% 0.00% 0.00% 101.14% -50.38% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 99.81% 49.62% 100.00% -
NAPS 2.6640 2.3624 1.9867 2.0062 1.9695 1.8743 1.7267 7.49%
  YoY % 12.77% 18.91% -0.97% 1.86% 5.08% 8.55% -
  Horiz. % 154.28% 136.82% 115.06% 116.19% 114.06% 108.55% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 5.8600 5.8500 6.0800 4.8200 2.4900 2.9600 2.9400 -
P/RPS 1.82 2.33 2.58 3.03 1.86 2.23 2.77 -6.75%
  YoY % -21.89% -9.69% -14.85% 62.90% -16.59% -19.49% -
  Horiz. % 65.70% 84.12% 93.14% 109.39% 67.15% 80.51% 100.00%
P/EPS 17.05 15.99 19.66 14.75 8.94 10.53 17.89 -0.80%
  YoY % 6.63% -18.67% 33.29% 64.99% -15.10% -41.14% -
  Horiz. % 95.30% 89.38% 109.89% 82.45% 49.97% 58.86% 100.00%
EY 5.86 6.26 5.09 6.78 11.18 9.50 5.59 0.79%
  YoY % -6.39% 22.99% -24.93% -39.36% 17.68% 69.95% -
  Horiz. % 104.83% 111.99% 91.06% 121.29% 200.00% 169.95% 100.00%
DY 0.00 0.00 0.00 1.66 1.61 2.70 0.00 -
  YoY % 0.00% 0.00% 0.00% 3.11% -40.37% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 61.48% 59.63% 100.00% -
P/NAPS 1.61 1.66 2.03 1.59 0.84 1.05 1.13 6.07%
  YoY % -3.01% -18.23% 27.67% 89.29% -20.00% -7.08% -
  Horiz. % 142.48% 146.90% 179.65% 140.71% 74.34% 92.92% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 26/04/13 26/04/12 31/05/11 17/05/10 28/05/09 29/05/08 31/05/07 -
Price 6.0000 5.7500 6.3700 4.9800 3.6000 3.1200 2.8200 -
P/RPS 1.86 2.29 2.71 3.14 2.69 2.35 2.66 -5.78%
  YoY % -18.78% -15.50% -13.69% 16.73% 14.47% -11.65% -
  Horiz. % 69.92% 86.09% 101.88% 118.05% 101.13% 88.35% 100.00%
P/EPS 17.46 15.71 20.60 15.24 12.93 11.10 17.16 0.29%
  YoY % 11.14% -23.74% 35.17% 17.87% 16.49% -35.31% -
  Horiz. % 101.75% 91.55% 120.05% 88.81% 75.35% 64.69% 100.00%
EY 5.73 6.36 4.85 6.56 7.73 9.01 5.83 -0.29%
  YoY % -9.91% 31.13% -26.07% -15.14% -14.21% 54.55% -
  Horiz. % 98.28% 109.09% 83.19% 112.52% 132.59% 154.55% 100.00%
DY 0.00 0.00 0.00 1.61 1.11 2.56 0.00 -
  YoY % 0.00% 0.00% 0.00% 45.05% -56.64% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 62.89% 43.36% 100.00% -
P/NAPS 1.65 1.63 2.12 1.64 1.21 1.10 1.08 7.31%
  YoY % 1.23% -23.11% 29.27% 35.54% 10.00% 1.85% -
  Horiz. % 152.78% 150.93% 196.30% 151.85% 112.04% 101.85% 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.
 


 

2182 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.760.00 
 KOTRA 1.850.00 
 UCREST 0.220.00 
 PINEAPP 0.330.00 
 PUC 0.080.00 
 WILLOW 0.4350.00 
 IRIS 0.1550.00 
 BTECH 0.2350.00 
 3A 0.8750.00 
 TENAGA-C57 0.130.00 
Partners & Brokers