[AIRPORT] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
21-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 31.79%
YoY- 26.62%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 2,219,787 1,465,521 657,705 2,754,812 1,941,624 1,280,469 617,770 134.05%
PBT 467,949 295,087 153,667 574,192 438,371 284,245 140,918 122.09%
Tax -151,516 -91,663 -50,938 -173,029 -133,961 -97,017 -44,684 125.20%
NP 316,433 203,424 102,729 401,163 304,410 187,228 96,234 120.64%
-
NP to SH 316,433 203,424 102,729 401,115 304,362 187,199 96,090 120.86%
-
Tax Rate 32.38% 31.06% 33.15% 30.13% 30.56% 34.13% 31.71% -
Total Cost 1,903,354 1,262,097 554,976 2,353,649 1,637,214 1,093,241 521,536 136.48%
-
Net Worth 4,232,615 3,487,268 3,919,634 3,546,353 3,300,450 3,299,728 3,296,259 18.08%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 4,232,615 3,487,268 3,919,634 3,546,353 3,300,450 3,299,728 3,296,259 18.08%
NOSH 1,178,082 1,162,422 1,114,197 1,099,849 1,100,150 1,099,909 1,098,753 4.74%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 14.26% 13.88% 15.62% 14.56% 15.68% 14.62% 15.58% -
ROE 7.48% 5.83% 2.62% 11.31% 9.22% 5.67% 2.92% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 188.42 126.07 59.03 250.47 176.49 116.42 56.22 123.46%
EPS 26.86 17.50 9.22 36.47 27.67 17.02 8.74 110.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.5928 3.00 3.5179 3.2244 3.00 3.00 3.00 12.73%
Adjusted Per Share Value based on latest NOSH - 1,100,161
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 123.88 81.79 36.71 153.74 108.36 71.46 34.48 134.03%
EPS 17.66 11.35 5.73 22.39 16.99 10.45 5.36 120.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3621 1.9462 2.1875 1.9791 1.8419 1.8415 1.8396 18.08%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 5.56 5.56 5.85 5.80 5.29 6.47 6.08 -
P/RPS 2.95 4.41 9.91 2.32 3.00 5.56 10.81 -57.82%
P/EPS 20.70 31.77 63.45 15.90 19.12 38.02 69.52 -55.31%
EY 4.83 3.15 1.58 6.29 5.23 2.63 1.44 123.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.85 1.66 1.80 1.76 2.16 2.03 -16.41%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 23/10/12 27/07/12 26/04/12 21/02/12 25/10/11 28/07/11 31/05/11 -
Price 5.87 5.57 5.75 5.78 5.88 6.49 6.37 -
P/RPS 3.12 4.42 9.74 2.31 3.33 5.57 11.33 -57.57%
P/EPS 21.85 31.83 62.36 15.85 21.25 38.13 72.84 -55.09%
EY 4.58 3.14 1.60 6.31 4.71 2.62 1.37 123.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.86 1.63 1.79 1.96 2.16 2.12 -16.03%

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