Highlights

[AIRPORT] YoY TTM Result on 2013-03-31 [#1]

Stock [AIRPORT]: MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date 26-Apr-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     5.91%    YoY -     2.46%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 4,013,497 3,438,819 3,852,653 3,917,544 2,794,761 2,587,161 1,745,677 14.87%
  YoY % 16.71% -10.74% -1.66% 40.17% 8.02% 48.20% -
  Horiz. % 229.91% 196.99% 220.70% 224.41% 160.10% 148.20% 100.00%
PBT 44,852 609,647 546,086 635,150 586,984 496,160 474,556 -32.48%
  YoY % -92.64% 11.64% -14.02% 8.21% 18.31% 4.55% -
  Horiz. % 9.45% 128.47% 115.07% 133.84% 123.69% 104.55% 100.00%
Tax -20,234 -43,020 -166,088 -217,158 -179,325 -155,660 -114,850 -25.11%
  YoY % 52.97% 74.10% 23.52% -21.10% -15.20% -35.53% -
  Horiz. % 17.62% 37.46% 144.61% 189.08% 156.14% 135.53% 100.00%
NP 24,618 566,627 379,998 417,992 407,659 340,500 359,706 -36.02%
  YoY % -95.66% 49.11% -9.09% 2.53% 19.72% -5.34% -
  Horiz. % 6.84% 157.53% 105.64% 116.20% 113.33% 94.66% 100.00%
NP to SH 25,793 567,237 380,137 417,789 407,755 339,739 359,126 -35.50%
  YoY % -95.45% 49.22% -9.01% 2.46% 20.02% -5.40% -
  Horiz. % 7.18% 157.95% 105.85% 116.33% 113.54% 94.60% 100.00%
Tax Rate 45.11 % 7.06 % 30.41 % 34.19 % 30.55 % 31.37 % 24.20 % 10.93%
  YoY % 538.95% -76.78% -11.06% 11.91% -2.61% 29.63% -
  Horiz. % 186.40% 29.17% 125.66% 141.28% 126.24% 129.63% 100.00%
Total Cost 3,988,879 2,872,192 3,472,655 3,499,552 2,387,102 2,246,661 1,385,971 19.25%
  YoY % 38.88% -17.29% -0.77% 46.60% 6.25% 62.10% -
  Horiz. % 287.80% 207.23% 250.56% 252.50% 172.23% 162.10% 100.00%
Net Worth 68,316,359 13,244,484 5,336,012 4,420,123 3,919,634 3,296,259 3,328,606 65.39%
  YoY % 415.81% 148.21% 20.72% 12.77% 18.91% -0.97% -
  Horiz. % 2,052.40% 397.90% 160.31% 132.79% 117.76% 99.03% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 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 % - % - % - % - % - % - % 24.43 % -
  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
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 68,316,359 13,244,484 5,336,012 4,420,123 3,919,634 3,296,259 3,328,606 65.39%
  YoY % 415.81% 148.21% 20.72% 12.77% 18.91% -0.97% -
  Horiz. % 2,052.40% 397.90% 160.31% 132.79% 117.76% 99.03% 100.00%
NOSH 13,086,923 2,545,156 1,263,110 1,215,621 1,114,197 1,098,753 1,099,166 51.05%
  YoY % 414.19% 101.50% 3.91% 9.10% 1.41% -0.04% -
  Horiz. % 1,190.62% 231.55% 114.92% 110.59% 101.37% 99.96% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 0.61 % 16.48 % 9.86 % 10.67 % 14.59 % 13.16 % 20.61 % -44.35%
  YoY % -96.30% 67.14% -7.59% -26.87% 10.87% -36.15% -
  Horiz. % 2.96% 79.96% 47.84% 51.77% 70.79% 63.85% 100.00%
ROE 0.04 % 4.28 % 7.12 % 9.45 % 10.40 % 10.31 % 10.79 % -60.63%
  YoY % -99.07% -39.89% -24.66% -9.13% 0.87% -4.45% -
  Horiz. % 0.37% 39.67% 65.99% 87.58% 96.39% 95.55% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 30.67 135.11 305.01 322.27 250.83 235.46 158.82 -23.95%
  YoY % -77.30% -55.70% -5.36% 28.48% 6.53% 48.26% -
  Horiz. % 19.31% 85.07% 192.05% 202.92% 157.93% 148.26% 100.00%
EPS 0.20 22.29 30.10 34.37 36.60 30.92 32.67 -57.20%
  YoY % -99.10% -25.95% -12.42% -6.09% 18.37% -5.36% -
  Horiz. % 0.61% 68.23% 92.13% 105.20% 112.03% 94.64% 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 5.2202 5.2038 4.2245 3.6361 3.5179 3.0000 3.0283 9.49%
  YoY % 0.32% 23.18% 16.18% 3.36% 17.26% -0.93% -
  Horiz. % 172.38% 171.84% 139.50% 120.07% 116.17% 99.07% 100.00%
Adjusted Per Share Value based on latest NOSH - 56,191,999
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 241.89 207.26 232.20 236.11 168.44 155.93 105.21 14.87%
  YoY % 16.71% -10.74% -1.66% 40.17% 8.02% 48.21% -
  Horiz. % 229.91% 197.00% 220.70% 224.42% 160.10% 148.21% 100.00%
EPS 1.55 34.19 22.91 25.18 24.58 20.48 21.64 -35.53%
  YoY % -95.47% 49.24% -9.02% 2.44% 20.02% -5.36% -
  Horiz. % 7.16% 157.99% 105.87% 116.36% 113.59% 94.64% 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 41.1745 7.9825 3.2160 2.6640 2.3624 1.9867 2.0062 65.39%
  YoY % 415.81% 148.21% 20.72% 12.77% 18.91% -0.97% -
  Horiz. % 2,052.36% 397.89% 160.30% 132.79% 117.75% 99.03% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 6.8000 7.0000 8.0000 5.8600 5.8500 6.0800 4.8200 -
P/RPS 22.17 5.18 2.62 1.82 2.33 2.58 3.03 39.29%
  YoY % 327.99% 97.71% 43.96% -21.89% -9.69% -14.85% -
  Horiz. % 731.68% 170.96% 86.47% 60.07% 76.90% 85.15% 100.00%
P/EPS 3,450.20 31.41 26.58 17.05 15.99 19.66 14.75 148.02%
  YoY % 10,884.40% 18.17% 55.89% 6.63% -18.67% 33.29% -
  Horiz. % 23,391.19% 212.95% 180.20% 115.59% 108.41% 133.29% 100.00%
EY 0.03 3.18 3.76 5.86 6.26 5.09 6.78 -59.45%
  YoY % -99.06% -15.43% -35.84% -6.39% 22.99% -24.93% -
  Horiz. % 0.44% 46.90% 55.46% 86.43% 92.33% 75.07% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.66 -
  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 1.30 1.35 1.89 1.61 1.66 2.03 1.59 -3.30%
  YoY % -3.70% -28.57% 17.39% -3.01% -18.23% 27.67% -
  Horiz. % 81.76% 84.91% 118.87% 101.26% 104.40% 127.67% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 27/04/16 05/05/15 24/04/14 26/04/13 26/04/12 31/05/11 17/05/10 -
Price 6.5000 6.8200 8.0200 6.0000 5.7500 6.3700 4.9800 -
P/RPS 21.19 5.05 2.63 1.86 2.29 2.71 3.14 37.43%
  YoY % 319.60% 92.02% 41.40% -18.78% -15.50% -13.69% -
  Horiz. % 674.84% 160.83% 83.76% 59.24% 72.93% 86.31% 100.00%
P/EPS 3,297.99 30.60 26.65 17.46 15.71 20.60 15.24 144.82%
  YoY % 10,677.74% 14.82% 52.63% 11.14% -23.74% 35.17% -
  Horiz. % 21,640.36% 200.79% 174.87% 114.57% 103.08% 135.17% 100.00%
EY 0.03 3.27 3.75 5.73 6.36 4.85 6.56 -59.23%
  YoY % -99.08% -12.80% -34.55% -9.91% 31.13% -26.07% -
  Horiz. % 0.46% 49.85% 57.16% 87.35% 96.95% 73.93% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.61 -
  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 1.25 1.31 1.90 1.65 1.63 2.12 1.64 -4.42%
  YoY % -4.58% -31.05% 15.15% 1.23% -23.11% 29.27% -
  Horiz. % 76.22% 79.88% 115.85% 100.61% 99.39% 129.27% 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.
 


 

323  1569 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.13+0.01 
 IRIS 0.155+0.01 
 EAH 0.01-0.005 
 KNM 0.375+0.005 
 REACH 0.21+0.005 
 PWORTH 0.0650.00 
 BARAKAH 0.060.00 
 DAYA 0.01-0.005 
 PHB-WB 0.0050.00 
 ORION 0.15+0.01 
Partners & Brokers