[AIRPORT] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
31-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 49.5%
YoY- 7.63%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 1,956,628 781,081 4,098,759 2,977,992 2,005,289 1,027,187 3,548,062 -32.82%
PBT 141,247 178,977 553,168 469,237 318,117 186,062 602,756 -62.09%
Tax -57,211 -50,266 -175,621 -128,102 -89,862 -59,799 -208,296 -57.84%
NP 84,036 128,711 377,547 341,135 228,255 126,263 394,460 -64.43%
-
NP to SH 84,036 128,711 377,483 340,588 227,812 126,060 394,460 -64.43%
-
Tax Rate 40.50% 28.09% 31.75% 27.30% 28.25% 32.14% 34.56% -
Total Cost 1,872,592 652,370 3,721,212 2,636,857 1,777,034 900,924 3,153,602 -29.42%
-
Net Worth 5,552,830 5,336,012 4,652,989 4,687,050 4,559,778 4,420,123 4,272,763 19.14%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 5,552,830 5,336,012 4,652,989 4,687,050 4,559,778 4,420,123 4,272,763 19.14%
NOSH 1,317,178 1,263,110 1,225,761 1,224,252 1,220,203 1,215,621 1,185,989 7.26%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 4.29% 16.48% 9.21% 11.46% 11.38% 12.29% 11.12% -
ROE 1.51% 2.41% 8.11% 7.27% 5.00% 2.85% 9.23% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 148.55 61.84 334.38 243.25 164.34 84.50 299.16 -37.37%
EPS 6.38 10.19 30.79 27.86 18.70 10.39 33.26 -66.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.2157 4.2245 3.796 3.8285 3.7369 3.6361 3.6027 11.07%
Adjusted Per Share Value based on latest NOSH - 1,224,516
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 117.26 46.81 245.65 178.48 120.18 61.56 212.64 -32.82%
EPS 5.04 7.71 22.62 20.41 13.65 7.56 23.64 -64.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.3279 3.198 2.7886 2.809 2.7328 2.6491 2.5608 19.14%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 7.98 8.00 9.00 7.59 6.31 5.86 5.21 -
P/RPS 5.37 12.94 2.69 3.12 3.84 6.94 1.74 112.41%
P/EPS 125.08 78.51 29.22 27.28 33.80 56.51 15.66 301.09%
EY 0.80 1.27 3.42 3.67 2.96 1.77 6.38 -75.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 1.89 2.37 1.98 1.69 1.61 1.45 19.38%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 24/07/14 24/04/14 27/01/14 31/10/13 23/07/13 26/04/13 20/02/13 -
Price 7.60 8.02 8.68 8.41 6.71 6.00 5.40 -
P/RPS 5.12 12.97 2.60 3.46 4.08 7.10 1.81 100.39%
P/EPS 119.12 78.70 28.19 30.23 35.94 57.86 16.24 278.89%
EY 0.84 1.27 3.55 3.31 2.78 1.73 6.16 -73.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 1.90 2.29 2.20 1.80 1.65 1.50 12.96%

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