Highlights

[AIRPORT] YoY TTM Result on 2012-03-31 [#1]

Stock [AIRPORT]: MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date 26-Apr-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     1.66%    YoY -     20.02%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 3,438,819 3,852,653 3,917,544 2,794,761 2,587,161 1,745,677 1,469,779 15.21%
  YoY % -10.74% -1.66% 40.17% 8.02% 48.20% 18.77% -
  Horiz. % 233.97% 262.12% 266.54% 190.15% 176.02% 118.77% 100.00%
PBT 609,647 546,086 635,150 586,984 496,160 474,556 439,300 5.61%
  YoY % 11.64% -14.02% 8.21% 18.31% 4.55% 8.03% -
  Horiz. % 138.78% 124.31% 144.58% 133.62% 112.94% 108.03% 100.00%
Tax -43,020 -166,088 -217,158 -179,325 -155,660 -114,850 -133,073 -17.15%
  YoY % 74.10% 23.52% -21.10% -15.20% -35.53% 13.69% -
  Horiz. % 32.33% 124.81% 163.19% 134.76% 116.97% 86.31% 100.00%
NP 566,627 379,998 417,992 407,659 340,500 359,706 306,227 10.80%
  YoY % 49.11% -9.09% 2.53% 19.72% -5.34% 17.46% -
  Horiz. % 185.03% 124.09% 136.50% 133.12% 111.19% 117.46% 100.00%
NP to SH 567,237 380,137 417,789 407,755 339,739 359,126 305,820 10.84%
  YoY % 49.22% -9.01% 2.46% 20.02% -5.40% 17.43% -
  Horiz. % 185.48% 124.30% 136.61% 133.33% 111.09% 117.43% 100.00%
Tax Rate 7.06 % 30.41 % 34.19 % 30.55 % 31.37 % 24.20 % 30.29 % -21.54%
  YoY % -76.78% -11.06% 11.91% -2.61% 29.63% -20.11% -
  Horiz. % 23.31% 100.40% 112.88% 100.86% 103.57% 79.89% 100.00%
Total Cost 2,872,192 3,472,655 3,499,552 2,387,102 2,246,661 1,385,971 1,163,552 16.25%
  YoY % -17.29% -0.77% 46.60% 6.25% 62.10% 19.12% -
  Horiz. % 246.85% 298.45% 300.76% 205.16% 193.09% 119.12% 100.00%
Net Worth 13,244,484 5,336,012 4,420,123 3,919,634 3,296,259 3,328,606 3,267,814 26.26%
  YoY % 148.21% 20.72% 12.77% 18.91% -0.97% 1.86% -
  Horiz. % 405.30% 163.29% 135.26% 119.95% 100.87% 101.86% 100.00%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 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 % - % - % - % - % - % 24.43 % 14.29 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 70.96% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 170.96% 100.00%
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 13,244,484 5,336,012 4,420,123 3,919,634 3,296,259 3,328,606 3,267,814 26.26%
  YoY % 148.21% 20.72% 12.77% 18.91% -0.97% 1.86% -
  Horiz. % 405.30% 163.29% 135.26% 119.95% 100.87% 101.86% 100.00%
NOSH 2,545,156 1,263,110 1,215,621 1,114,197 1,098,753 1,099,166 1,098,351 15.03%
  YoY % 101.50% 3.91% 9.10% 1.41% -0.04% 0.07% -
  Horiz. % 231.73% 115.00% 110.68% 101.44% 100.04% 100.07% 100.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 16.48 % 9.86 % 10.67 % 14.59 % 13.16 % 20.61 % 20.83 % -3.83%
  YoY % 67.14% -7.59% -26.87% 10.87% -36.15% -1.06% -
  Horiz. % 79.12% 47.34% 51.22% 70.04% 63.18% 98.94% 100.00%
ROE 4.28 % 7.12 % 9.45 % 10.40 % 10.31 % 10.79 % 9.36 % -12.22%
  YoY % -39.89% -24.66% -9.13% 0.87% -4.45% 15.28% -
  Horiz. % 45.73% 76.07% 100.96% 111.11% 110.15% 115.28% 100.00%
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 135.11 305.01 322.27 250.83 235.46 158.82 133.82 0.16%
  YoY % -55.70% -5.36% 28.48% 6.53% 48.26% 18.68% -
  Horiz. % 100.96% 227.93% 240.82% 187.44% 175.95% 118.68% 100.00%
EPS 22.29 30.10 34.37 36.60 30.92 32.67 27.84 -3.64%
  YoY % -25.95% -12.42% -6.09% 18.37% -5.36% 17.35% -
  Horiz. % 80.06% 108.12% 123.46% 131.47% 111.06% 117.35% 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 5.2038 4.2245 3.6361 3.5179 3.0000 3.0283 2.9752 9.76%
  YoY % 23.18% 16.18% 3.36% 17.26% -0.93% 1.78% -
  Horiz. % 174.91% 141.99% 122.21% 118.24% 100.83% 101.78% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,659,191
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 207.26 232.20 236.11 168.44 155.93 105.21 88.58 15.21%
  YoY % -10.74% -1.66% 40.17% 8.02% 48.21% 18.77% -
  Horiz. % 233.98% 262.14% 266.55% 190.16% 176.03% 118.77% 100.00%
EPS 34.19 22.91 25.18 24.58 20.48 21.64 18.43 10.84%
  YoY % 49.24% -9.02% 2.44% 20.02% -5.36% 17.42% -
  Horiz. % 185.51% 124.31% 136.63% 133.37% 111.12% 117.42% 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 7.9825 3.2160 2.6640 2.3624 1.9867 2.0062 1.9695 26.26%
  YoY % 148.21% 20.72% 12.77% 18.91% -0.97% 1.86% -
  Horiz. % 405.31% 163.29% 135.26% 119.95% 100.87% 101.86% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 7.0000 8.0000 5.8600 5.8500 6.0800 4.8200 2.4900 -
P/RPS 5.18 2.62 1.82 2.33 2.58 3.03 1.86 18.60%
  YoY % 97.71% 43.96% -21.89% -9.69% -14.85% 62.90% -
  Horiz. % 278.49% 140.86% 97.85% 125.27% 138.71% 162.90% 100.00%
P/EPS 31.41 26.58 17.05 15.99 19.66 14.75 8.94 23.29%
  YoY % 18.17% 55.89% 6.63% -18.67% 33.29% 64.99% -
  Horiz. % 351.34% 297.32% 190.72% 178.86% 219.91% 164.99% 100.00%
EY 3.18 3.76 5.86 6.26 5.09 6.78 11.18 -18.90%
  YoY % -15.43% -35.84% -6.39% 22.99% -24.93% -39.36% -
  Horiz. % 28.44% 33.63% 52.42% 55.99% 45.53% 60.64% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.66 1.61 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 3.11% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 103.11% 100.00%
P/NAPS 1.35 1.89 1.61 1.66 2.03 1.59 0.84 8.22%
  YoY % -28.57% 17.39% -3.01% -18.23% 27.67% 89.29% -
  Horiz. % 160.71% 225.00% 191.67% 197.62% 241.67% 189.29% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 05/05/15 24/04/14 26/04/13 26/04/12 31/05/11 17/05/10 28/05/09 -
Price 6.8200 8.0200 6.0000 5.7500 6.3700 4.9800 3.6000 -
P/RPS 5.05 2.63 1.86 2.29 2.71 3.14 2.69 11.06%
  YoY % 92.02% 41.40% -18.78% -15.50% -13.69% 16.73% -
  Horiz. % 187.73% 97.77% 69.14% 85.13% 100.74% 116.73% 100.00%
P/EPS 30.60 26.65 17.46 15.71 20.60 15.24 12.93 15.43%
  YoY % 14.82% 52.63% 11.14% -23.74% 35.17% 17.87% -
  Horiz. % 236.66% 206.11% 135.03% 121.50% 159.32% 117.87% 100.00%
EY 3.27 3.75 5.73 6.36 4.85 6.56 7.73 -13.35%
  YoY % -12.80% -34.55% -9.91% 31.13% -26.07% -15.14% -
  Horiz. % 42.30% 48.51% 74.13% 82.28% 62.74% 84.86% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.61 1.11 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 45.05% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 145.05% 100.00%
P/NAPS 1.31 1.90 1.65 1.63 2.12 1.64 1.21 1.33%
  YoY % -31.05% 15.15% 1.23% -23.11% 29.27% 35.54% -
  Horiz. % 108.26% 157.02% 136.36% 134.71% 175.21% 135.54% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

360  744  441  434 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BORNOIL 0.075+0.025 
 TRIVE 0.02+0.01 
 EDUSPEC 0.025+0.01 
 NETX 0.0150.00 
 PHB 0.04+0.005 
 XOX 0.29+0.02 
 XDL 0.085+0.015 
 ORION 0.135+0.045 
 NICE 0.40+0.17 
 PHB-WB 0.0250.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers