Highlights

[AIRPORT] YoY TTM Result on 2011-03-31 [#1]

Stock [AIRPORT]: MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date 31-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     7.25%    YoY -     -5.40%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 3,852,653 3,917,544 2,794,761 2,587,161 1,745,677 1,469,779 1,460,701 17.54%
  YoY % -1.66% 40.17% 8.02% 48.20% 18.77% 0.62% -
  Horiz. % 263.75% 268.20% 191.33% 177.12% 119.51% 100.62% 100.00%
PBT 546,086 635,150 586,984 496,160 474,556 439,300 432,419 3.96%
  YoY % -14.02% 8.21% 18.31% 4.55% 8.03% 1.59% -
  Horiz. % 126.29% 146.88% 135.74% 114.74% 109.74% 101.59% 100.00%
Tax -166,088 -217,158 -179,325 -155,660 -114,850 -133,073 -122,752 5.17%
  YoY % 23.52% -21.10% -15.20% -35.53% 13.69% -8.41% -
  Horiz. % 135.30% 176.91% 146.09% 126.81% 93.56% 108.41% 100.00%
NP 379,998 417,992 407,659 340,500 359,706 306,227 309,667 3.47%
  YoY % -9.09% 2.53% 19.72% -5.34% 17.46% -1.11% -
  Horiz. % 122.71% 134.98% 131.64% 109.96% 116.16% 98.89% 100.00%
NP to SH 380,137 417,789 407,755 339,739 359,126 305,820 309,202 3.50%
  YoY % -9.01% 2.46% 20.02% -5.40% 17.43% -1.09% -
  Horiz. % 122.94% 135.12% 131.87% 109.88% 116.15% 98.91% 100.00%
Tax Rate 30.41 % 34.19 % 30.55 % 31.37 % 24.20 % 30.29 % 28.39 % 1.15%
  YoY % -11.06% 11.91% -2.61% 29.63% -20.11% 6.69% -
  Horiz. % 107.12% 120.43% 107.61% 110.50% 85.24% 106.69% 100.00%
Total Cost 3,472,655 3,499,552 2,387,102 2,246,661 1,385,971 1,163,552 1,151,034 20.20%
  YoY % -0.77% 46.60% 6.25% 62.10% 19.12% 1.09% -
  Horiz. % 301.70% 304.04% 207.39% 195.19% 120.41% 101.09% 100.00%
Net Worth 5,336,012 4,420,123 3,919,634 3,296,259 3,328,606 3,267,814 3,109,763 9.41%
  YoY % 20.72% 12.77% 18.91% -0.97% 1.86% 5.08% -
  Horiz. % 171.59% 142.14% 126.04% 106.00% 107.04% 105.08% 100.00%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 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 % - % - % - % - % 24.43 % 14.29 % 28.46 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 70.96% -49.79% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 85.84% 50.21% 100.00%
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 5,336,012 4,420,123 3,919,634 3,296,259 3,328,606 3,267,814 3,109,763 9.41%
  YoY % 20.72% 12.77% 18.91% -0.97% 1.86% 5.08% -
  Horiz. % 171.59% 142.14% 126.04% 106.00% 107.04% 105.08% 100.00%
NOSH 1,263,110 1,215,621 1,114,197 1,098,753 1,099,166 1,098,351 1,099,555 2.34%
  YoY % 3.91% 9.10% 1.41% -0.04% 0.07% -0.11% -
  Horiz. % 114.87% 110.56% 101.33% 99.93% 99.96% 99.89% 100.00%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 9.86 % 10.67 % 14.59 % 13.16 % 20.61 % 20.83 % 21.20 % -11.97%
  YoY % -7.59% -26.87% 10.87% -36.15% -1.06% -1.75% -
  Horiz. % 46.51% 50.33% 68.82% 62.08% 97.22% 98.25% 100.00%
ROE 7.12 % 9.45 % 10.40 % 10.31 % 10.79 % 9.36 % 9.94 % -5.41%
  YoY % -24.66% -9.13% 0.87% -4.45% 15.28% -5.84% -
  Horiz. % 71.63% 95.07% 104.63% 103.72% 108.55% 94.16% 100.00%
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 305.01 322.27 250.83 235.46 158.82 133.82 132.84 14.85%
  YoY % -5.36% 28.48% 6.53% 48.26% 18.68% 0.74% -
  Horiz. % 229.61% 242.60% 188.82% 177.25% 119.56% 100.74% 100.00%
EPS 30.10 34.37 36.60 30.92 32.67 27.84 28.12 1.14%
  YoY % -12.42% -6.09% 18.37% -5.36% 17.35% -1.00% -
  Horiz. % 107.04% 122.23% 130.16% 109.96% 116.18% 99.00% 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 4.2245 3.6361 3.5179 3.0000 3.0283 2.9752 2.8282 6.91%
  YoY % 16.18% 3.36% 17.26% -0.93% 1.78% 5.20% -
  Horiz. % 149.37% 128.57% 124.39% 106.07% 107.08% 105.20% 100.00%
Adjusted Per Share Value based on latest NOSH - 56,191,999
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 232.20 236.11 168.44 155.93 105.21 88.58 88.04 17.53%
  YoY % -1.66% 40.17% 8.02% 48.21% 18.77% 0.61% -
  Horiz. % 263.74% 268.18% 191.32% 177.11% 119.50% 100.61% 100.00%
EPS 22.91 25.18 24.58 20.48 21.64 18.43 18.64 3.50%
  YoY % -9.02% 2.44% 20.02% -5.36% 17.42% -1.13% -
  Horiz. % 122.91% 135.09% 131.87% 109.87% 116.09% 98.87% 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 3.2160 2.6640 2.3624 1.9867 2.0062 1.9695 1.8743 9.41%
  YoY % 20.72% 12.77% 18.91% -0.97% 1.86% 5.08% -
  Horiz. % 171.58% 142.13% 126.04% 106.00% 107.04% 105.08% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 8.0000 5.8600 5.8500 6.0800 4.8200 2.4900 2.9600 -
P/RPS 2.62 1.82 2.33 2.58 3.03 1.86 2.23 2.72%
  YoY % 43.96% -21.89% -9.69% -14.85% 62.90% -16.59% -
  Horiz. % 117.49% 81.61% 104.48% 115.70% 135.87% 83.41% 100.00%
P/EPS 26.58 17.05 15.99 19.66 14.75 8.94 10.53 16.68%
  YoY % 55.89% 6.63% -18.67% 33.29% 64.99% -15.10% -
  Horiz. % 252.42% 161.92% 151.85% 186.70% 140.08% 84.90% 100.00%
EY 3.76 5.86 6.26 5.09 6.78 11.18 9.50 -14.31%
  YoY % -35.84% -6.39% 22.99% -24.93% -39.36% 17.68% -
  Horiz. % 39.58% 61.68% 65.89% 53.58% 71.37% 117.68% 100.00%
DY 0.00 0.00 0.00 0.00 1.66 1.61 2.70 -
  YoY % 0.00% 0.00% 0.00% 0.00% 3.11% -40.37% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 61.48% 59.63% 100.00%
P/NAPS 1.89 1.61 1.66 2.03 1.59 0.84 1.05 10.29%
  YoY % 17.39% -3.01% -18.23% 27.67% 89.29% -20.00% -
  Horiz. % 180.00% 153.33% 158.10% 193.33% 151.43% 80.00% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 24/04/14 26/04/13 26/04/12 31/05/11 17/05/10 28/05/09 29/05/08 -
Price 8.0200 6.0000 5.7500 6.3700 4.9800 3.6000 3.1200 -
P/RPS 2.63 1.86 2.29 2.71 3.14 2.69 2.35 1.89%
  YoY % 41.40% -18.78% -15.50% -13.69% 16.73% 14.47% -
  Horiz. % 111.91% 79.15% 97.45% 115.32% 133.62% 114.47% 100.00%
P/EPS 26.65 17.46 15.71 20.60 15.24 12.93 11.10 15.71%
  YoY % 52.63% 11.14% -23.74% 35.17% 17.87% 16.49% -
  Horiz. % 240.09% 157.30% 141.53% 185.59% 137.30% 116.49% 100.00%
EY 3.75 5.73 6.36 4.85 6.56 7.73 9.01 -13.59%
  YoY % -34.55% -9.91% 31.13% -26.07% -15.14% -14.21% -
  Horiz. % 41.62% 63.60% 70.59% 53.83% 72.81% 85.79% 100.00%
DY 0.00 0.00 0.00 0.00 1.61 1.11 2.56 -
  YoY % 0.00% 0.00% 0.00% 0.00% 45.05% -56.64% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 62.89% 43.36% 100.00%
P/NAPS 1.90 1.65 1.63 2.12 1.64 1.21 1.10 9.53%
  YoY % 15.15% 1.23% -23.11% 29.27% 35.54% 10.00% -
  Horiz. % 172.73% 150.00% 148.18% 192.73% 149.09% 110.00% 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