[AIRPORT] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
27-Jan-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -16.88%
YoY- -4.3%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 3,509,850 3,913,256 3,124,324 4,098,759 3,970,656 4,010,578 4,108,748 -9.96%
PBT 202,478 282,494 715,908 553,168 625,649 636,234 744,248 -57.98%
Tax -88,325 -114,422 -201,064 -175,621 -170,802 -179,724 -239,196 -48.49%
NP 114,153 168,072 514,844 377,547 454,846 456,510 505,052 -62.86%
-
NP to SH 114,188 168,072 514,844 377,483 454,117 455,624 504,240 -62.81%
-
Tax Rate 43.62% 40.50% 28.09% 31.75% 27.30% 28.25% 32.14% -
Total Cost 3,395,697 3,745,184 2,609,480 3,721,212 3,515,809 3,554,068 3,603,696 -3.88%
-
Net Worth 5,636,674 5,552,830 5,336,012 4,652,989 4,687,049 4,559,778 4,420,123 17.57%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 5,636,674 5,552,830 5,336,012 4,652,989 4,687,049 4,559,778 4,420,123 17.57%
NOSH 1,336,053 1,317,178 1,263,110 1,225,761 1,224,252 1,220,203 1,215,621 6.49%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 3.25% 4.29% 16.48% 9.21% 11.46% 11.38% 12.29% -
ROE 2.03% 3.03% 9.65% 8.11% 9.69% 9.99% 11.41% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 262.70 297.09 247.35 334.38 324.33 328.68 338.00 -15.45%
EPS 8.55 12.76 40.76 30.79 37.15 37.40 41.56 -65.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.2189 4.2157 4.2245 3.796 3.8285 3.7369 3.6361 10.40%
Adjusted Per Share Value based on latest NOSH - 1,231,116
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 195.88 218.39 174.36 228.74 221.59 223.82 229.30 -9.96%
EPS 6.37 9.38 28.73 21.07 25.34 25.43 28.14 -62.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1457 3.0989 2.9779 2.5967 2.6157 2.5447 2.4668 17.57%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 7.49 7.98 8.00 9.00 7.59 6.31 5.86 -
P/RPS 2.85 2.69 3.23 2.69 2.34 1.92 1.73 39.44%
P/EPS 87.64 62.54 19.63 29.22 20.46 16.90 14.13 237.20%
EY 1.14 1.60 5.10 3.42 4.89 5.92 7.08 -70.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 1.89 1.89 2.37 1.98 1.69 1.61 6.91%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 03/11/14 24/07/14 24/04/14 27/01/14 31/10/13 23/07/13 26/04/13 -
Price 7.23 7.60 8.02 8.68 8.41 6.71 6.00 -
P/RPS 2.75 2.56 3.24 2.60 2.59 2.04 1.78 33.60%
P/EPS 84.59 59.56 19.68 28.19 22.67 17.97 14.46 224.31%
EY 1.18 1.68 5.08 3.55 4.41 5.56 6.91 -69.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 1.80 1.90 2.29 2.20 1.80 1.65 2.40%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment