[AIRPORT] QoQ Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
23-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 80.72%
YoY- 11.99%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 781,081 4,098,759 2,977,992 2,005,289 1,027,187 3,548,062 2,219,787 -50.19%
PBT 178,977 553,168 469,237 318,117 186,062 602,756 467,949 -47.34%
Tax -50,266 -175,621 -128,102 -89,862 -59,799 -208,296 -151,516 -52.10%
NP 128,711 377,547 341,135 228,255 126,263 394,460 316,433 -45.13%
-
NP to SH 128,711 377,483 340,588 227,812 126,060 394,460 316,433 -45.13%
-
Tax Rate 28.09% 31.75% 27.30% 28.25% 32.14% 34.56% 32.38% -
Total Cost 652,370 3,721,212 2,636,857 1,777,034 900,924 3,153,602 1,903,354 -51.05%
-
Net Worth 5,336,012 4,652,989 4,687,050 4,559,778 4,420,123 4,272,763 4,232,615 16.71%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 5,336,012 4,652,989 4,687,050 4,559,778 4,420,123 4,272,763 4,232,615 16.71%
NOSH 1,263,110 1,225,761 1,224,252 1,220,203 1,215,621 1,185,989 1,178,082 4.76%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 16.48% 9.21% 11.46% 11.38% 12.29% 11.12% 14.26% -
ROE 2.41% 8.11% 7.27% 5.00% 2.85% 9.23% 7.48% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 61.84 334.38 243.25 164.34 84.50 299.16 188.42 -52.45%
EPS 10.19 30.79 27.86 18.70 10.39 33.26 26.86 -47.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.2245 3.796 3.8285 3.7369 3.6361 3.6027 3.5928 11.41%
Adjusted Per Share Value based on latest NOSH - 1,220,047
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 43.59 228.74 166.20 111.91 57.33 198.01 123.88 -50.19%
EPS 7.18 21.07 19.01 12.71 7.04 22.01 17.66 -45.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9779 2.5967 2.6157 2.5447 2.4668 2.3845 2.3621 16.71%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 8.00 9.00 7.59 6.31 5.86 5.21 5.56 -
P/RPS 12.94 2.69 3.12 3.84 6.94 1.74 2.95 168.20%
P/EPS 78.51 29.22 27.28 33.80 56.51 15.66 20.70 143.40%
EY 1.27 3.42 3.67 2.96 1.77 6.38 4.83 -58.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 2.37 1.98 1.69 1.61 1.45 1.55 14.14%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 24/04/14 27/01/14 31/10/13 23/07/13 26/04/13 20/02/13 23/10/12 -
Price 8.02 8.68 8.41 6.71 6.00 5.40 5.87 -
P/RPS 12.97 2.60 3.46 4.08 7.10 1.81 3.12 158.76%
P/EPS 78.70 28.19 30.23 35.94 57.86 16.24 21.85 135.15%
EY 1.27 3.55 3.31 2.78 1.73 6.16 4.58 -57.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.90 2.29 2.20 1.80 1.65 1.50 1.63 10.76%

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