[AIRPORT] QoQ 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- -19.28%
YoY- 1.05%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Quarter 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 1,120,767 972,703 978,102 1,027,187 1,328,275 754,266 2.35%
PBT 178,977 83,932 151,122 132,055 186,062 134,808 172,861 2.34%
Tax -50,266 -47,519 -38,240 -30,063 -59,799 -56,781 -59,853 -10.99%
NP 128,711 36,413 112,882 101,992 126,263 78,027 113,008 9.07%
-
NP to SH 128,711 36,895 112,779 101,752 126,060 78,027 113,008 9.07%
-
Tax Rate 28.09% 56.62% 25.30% 22.77% 32.14% 42.12% 34.62% -
Total Cost 652,370 1,084,354 859,821 876,110 900,924 1,250,248 641,258 1.15%
-
Net Worth 5,336,012 3,693,350 4,688,062 4,559,197 4,420,123 4,358,261 4,347,057 14.65%
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 3,693,350 4,688,062 4,559,197 4,420,123 4,358,261 4,347,057 14.65%
NOSH 1,263,110 1,231,116 1,224,516 1,220,047 1,215,621 1,209,720 1,209,935 2.91%
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% 3.25% 11.60% 10.43% 12.29% 5.87% 14.98% -
ROE 2.41% 1.00% 2.41% 2.23% 2.85% 1.79% 2.60% -
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 91.04 79.44 80.17 84.50 109.80 62.34 -0.53%
EPS 10.19 2.96 9.21 8.35 10.39 6.45 9.60 4.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.2245 3.00 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 46.81 67.17 58.30 58.62 61.56 79.61 45.20 2.36%
EPS 7.71 2.21 6.76 6.10 7.56 4.68 6.77 9.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.198 2.2135 2.8097 2.7324 2.6491 2.612 2.6053 14.65%
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 9.89 9.55 7.87 6.94 4.74 8.92 28.17%
P/EPS 78.51 300.31 82.41 75.66 56.51 80.78 59.53 20.28%
EY 1.27 0.33 1.21 1.32 1.77 1.24 1.68 -17.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 3.00 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 9.53 10.59 8.37 7.10 4.92 9.42 23.78%
P/EPS 78.70 289.64 91.31 80.46 57.86 83.72 62.85 16.19%
EY 1.27 0.35 1.10 1.24 1.73 1.19 1.59 -13.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.90 2.89 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