[AIRPORT] QoQ 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- -17.42%
YoY- -20.64%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 754,266 807,816 657,705 813,202 661,155 662,699 617,770 14.19%
PBT 172,861 141,419 153,667 135,863 154,126 143,328 140,918 14.54%
Tax -59,853 -40,725 -50,938 -39,110 -36,944 -52,333 -44,684 21.44%
NP 113,008 100,694 102,729 96,753 117,182 90,995 96,234 11.27%
-
NP to SH 113,008 100,694 102,729 96,753 117,163 91,110 96,090 11.38%
-
Tax Rate 34.62% 28.80% 33.15% 28.79% 23.97% 36.51% 31.71% -
Total Cost 641,258 707,122 554,976 716,449 543,973 571,704 521,536 14.72%
-
Net Worth 4,347,057 3,630,793 3,919,634 3,300,483 3,301,587 3,298,953 3,296,259 20.19%
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 4,347,057 3,630,793 3,919,634 3,300,483 3,301,587 3,298,953 3,296,259 20.19%
NOSH 1,209,935 1,210,264 1,114,197 1,100,161 1,100,529 1,099,651 1,098,753 6.61%
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 14.98% 12.46% 15.62% 11.90% 17.72% 13.73% 15.58% -
ROE 2.60% 2.77% 2.62% 2.93% 3.55% 2.76% 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 62.34 66.75 59.03 73.92 60.08 60.26 56.22 7.11%
EPS 9.60 8.66 9.22 8.79 10.65 8.28 8.74 6.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.5928 3.00 3.5179 3.00 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 42.09 45.08 36.71 45.38 36.90 36.98 34.48 14.17%
EPS 6.31 5.62 5.73 5.40 6.54 5.08 5.36 11.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.426 2.0263 2.1875 1.8419 1.8425 1.8411 1.8396 20.19%
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 8.92 8.33 9.91 7.85 8.81 10.74 10.81 -11.99%
P/EPS 59.53 66.83 63.45 65.95 49.69 78.09 69.52 -9.79%
EY 1.68 1.50 1.58 1.52 2.01 1.28 1.44 10.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.85 1.66 1.93 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 9.42 8.34 9.74 7.82 9.79 10.77 11.33 -11.55%
P/EPS 62.85 66.95 62.36 65.72 55.23 78.33 72.84 -9.34%
EY 1.59 1.49 1.60 1.52 1.81 1.28 1.37 10.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.86 1.63 1.93 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