[AIRPORT] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
31-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -0.05%
YoY- 1.32%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 4,050,098 3,852,653 4,098,759 4,306,267 4,087,830 3,917,544 3,548,062 9.25%
PBT 376,302 546,086 553,171 604,047 625,786 635,150 602,755 -27.01%
Tax -142,970 -166,088 -175,621 -184,883 -206,496 -217,158 -208,297 -22.24%
NP 233,332 379,998 377,550 419,164 419,290 417,992 394,458 -29.60%
-
NP to SH 233,711 380,137 377,486 418,618 418,847 417,789 394,458 -29.52%
-
Tax Rate 37.99% 30.41% 31.75% 30.61% 33.00% 34.19% 34.56% -
Total Cost 3,816,766 3,472,655 3,721,209 3,887,103 3,668,540 3,499,552 3,153,604 13.60%
-
Net Worth 5,555,521 5,336,012 3,693,350 4,688,062 4,559,197 4,420,123 4,358,261 17.61%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 5,555,521 5,336,012 3,693,350 4,688,062 4,559,197 4,420,123 4,358,261 17.61%
NOSH 1,317,817 1,263,110 1,231,116 1,224,516 1,220,047 1,215,621 1,209,720 5.88%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 5.76% 9.86% 9.21% 9.73% 10.26% 10.67% 11.12% -
ROE 4.21% 7.12% 10.22% 8.93% 9.19% 9.45% 9.05% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 307.33 305.01 332.93 351.67 335.05 322.27 293.30 3.17%
EPS 17.73 30.10 30.66 34.19 34.33 34.37 32.61 -33.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.2157 4.2245 3.00 3.8285 3.7369 3.6361 3.6027 11.07%
Adjusted Per Share Value based on latest NOSH - 1,224,516
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 242.73 230.90 245.65 258.08 244.99 234.79 212.64 9.25%
EPS 14.01 22.78 22.62 25.09 25.10 25.04 23.64 -29.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.3295 3.198 2.2135 2.8097 2.7324 2.6491 2.612 17.61%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 7.98 8.00 9.00 7.59 6.31 5.86 5.21 -
P/RPS 2.60 2.62 2.70 2.16 1.88 1.82 1.78 28.82%
P/EPS 45.00 26.58 29.35 22.20 18.38 17.05 15.98 99.79%
EY 2.22 3.76 3.41 4.50 5.44 5.86 6.26 -49.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 1.89 3.00 1.98 1.69 1.61 1.45 19.38%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 24/07/14 24/04/14 27/01/14 31/10/13 23/07/13 26/04/13 20/02/13 -
Price 7.60 8.02 8.68 8.41 6.71 6.00 5.40 -
P/RPS 2.47 2.63 2.61 2.39 2.00 1.86 1.84 21.75%
P/EPS 42.85 26.65 28.31 24.60 19.55 17.46 16.56 88.80%
EY 2.33 3.75 3.53 4.06 5.12 5.73 6.04 -47.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 1.90 2.89 2.20 1.80 1.65 1.50 12.96%

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