[AIRPORT] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
26-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -74.39%
YoY- 6.91%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 3,548,062 2,219,787 1,465,521 657,705 2,754,812 1,941,624 1,280,469 96.67%
PBT 602,756 467,949 295,087 153,667 574,192 438,371 284,245 64.68%
Tax -208,296 -151,516 -91,663 -50,938 -173,029 -133,961 -97,017 66.04%
NP 394,460 316,433 203,424 102,729 401,163 304,410 187,228 63.97%
-
NP to SH 394,460 316,433 203,424 102,729 401,115 304,362 187,199 63.99%
-
Tax Rate 34.56% 32.38% 31.06% 33.15% 30.13% 30.56% 34.13% -
Total Cost 3,153,602 1,903,354 1,262,097 554,976 2,353,649 1,637,214 1,093,241 101.99%
-
Net Worth 4,272,763 4,232,615 3,487,268 3,919,634 3,546,353 3,300,450 3,299,728 18.70%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 4,272,763 4,232,615 3,487,268 3,919,634 3,546,353 3,300,450 3,299,728 18.70%
NOSH 1,185,989 1,178,082 1,162,422 1,114,197 1,099,849 1,100,150 1,099,909 5.12%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 11.12% 14.26% 13.88% 15.62% 14.56% 15.68% 14.62% -
ROE 9.23% 7.48% 5.83% 2.62% 11.31% 9.22% 5.67% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 299.16 188.42 126.07 59.03 250.47 176.49 116.42 87.07%
EPS 33.26 26.86 17.50 9.22 36.47 27.67 17.02 55.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.6027 3.5928 3.00 3.5179 3.2244 3.00 3.00 12.91%
Adjusted Per Share Value based on latest NOSH - 1,114,197
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 212.64 133.04 87.83 39.42 165.10 116.37 76.74 96.67%
EPS 23.64 18.96 12.19 6.16 24.04 18.24 11.22 63.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5608 2.5367 2.09 2.3491 2.1254 1.978 1.9776 18.70%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 5.21 5.56 5.56 5.85 5.80 5.29 6.47 -
P/RPS 1.74 2.95 4.41 9.91 2.32 3.00 5.56 -53.74%
P/EPS 15.66 20.70 31.77 63.45 15.90 19.12 38.02 -44.49%
EY 6.38 4.83 3.15 1.58 6.29 5.23 2.63 80.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.55 1.85 1.66 1.80 1.76 2.16 -23.24%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 20/02/13 23/10/12 27/07/12 26/04/12 21/02/12 25/10/11 28/07/11 -
Price 5.40 5.87 5.57 5.75 5.78 5.88 6.49 -
P/RPS 1.81 3.12 4.42 9.74 2.31 3.33 5.57 -52.57%
P/EPS 16.24 21.85 31.83 62.36 15.85 21.25 38.13 -43.24%
EY 6.16 4.58 3.14 1.60 6.31 4.71 2.62 76.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.63 1.86 1.63 1.79 1.96 2.16 -21.49%

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