[AIRPORT] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
23-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 12.23%
YoY- -3.55%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 978,102 1,027,187 1,328,275 754,266 807,816 657,705 813,202 13.11%
PBT 132,055 186,062 134,808 172,861 141,419 153,667 135,863 -1.87%
Tax -30,063 -59,799 -56,781 -59,853 -40,725 -50,938 -39,110 -16.10%
NP 101,992 126,263 78,027 113,008 100,694 102,729 96,753 3.58%
-
NP to SH 101,752 126,060 78,027 113,008 100,694 102,729 96,753 3.41%
-
Tax Rate 22.77% 32.14% 42.12% 34.62% 28.80% 33.15% 28.79% -
Total Cost 876,110 900,924 1,250,248 641,258 707,122 554,976 716,449 14.36%
-
Net Worth 4,559,197 4,420,123 4,358,261 4,347,057 3,630,793 3,919,634 3,300,483 24.05%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 4,559,197 4,420,123 4,358,261 4,347,057 3,630,793 3,919,634 3,300,483 24.05%
NOSH 1,220,047 1,215,621 1,209,720 1,209,935 1,210,264 1,114,197 1,100,161 7.14%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 10.43% 12.29% 5.87% 14.98% 12.46% 15.62% 11.90% -
ROE 2.23% 2.85% 1.79% 2.60% 2.77% 2.62% 2.93% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 80.17 84.50 109.80 62.34 66.75 59.03 73.92 5.56%
EPS 8.35 10.39 6.45 9.60 8.66 9.22 8.79 -3.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.7369 3.6361 3.6027 3.5928 3.00 3.5179 3.00 15.78%
Adjusted Per Share Value based on latest NOSH - 1,209,935
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 58.62 61.56 79.61 45.20 48.41 39.42 48.74 13.10%
EPS 6.10 7.56 4.68 6.77 6.03 6.16 5.80 3.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7324 2.6491 2.612 2.6053 2.176 2.3491 1.978 24.05%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 6.31 5.86 5.21 5.56 5.56 5.85 5.80 -
P/RPS 7.87 6.94 4.74 8.92 8.33 9.91 7.85 0.16%
P/EPS 75.66 56.51 80.78 59.53 66.83 63.45 65.95 9.59%
EY 1.32 1.77 1.24 1.68 1.50 1.58 1.52 -8.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 1.61 1.45 1.55 1.85 1.66 1.93 -8.47%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 23/07/13 26/04/13 20/02/13 23/10/12 27/07/12 26/04/12 21/02/12 -
Price 6.71 6.00 5.40 5.87 5.57 5.75 5.78 -
P/RPS 8.37 7.10 4.92 9.42 8.34 9.74 7.82 4.63%
P/EPS 80.46 57.86 83.72 62.85 66.95 62.36 65.72 14.45%
EY 1.24 1.73 1.19 1.59 1.49 1.60 1.52 -12.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 1.65 1.50 1.63 1.86 1.63 1.93 -4.54%

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