[AIRPORT] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
27-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -0.99%
YoY- 8.67%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 3,632,278 3,913,256 4,010,578 2,931,042 2,560,938 2,047,254 1,565,780 15.04%
PBT 81,946 282,494 636,234 590,174 568,490 401,462 421,650 -23.88%
Tax -58,172 -114,422 -179,724 -183,326 -194,034 -135,790 -114,338 -10.64%
NP 23,774 168,072 456,510 406,848 374,456 265,672 307,312 -34.71%
-
NP to SH 24,482 168,072 455,624 406,848 374,398 265,506 307,034 -34.38%
-
Tax Rate 70.99% 40.50% 28.25% 31.06% 34.13% 33.82% 27.12% -
Total Cost 3,608,504 3,745,184 3,554,068 2,524,194 2,186,482 1,781,582 1,258,468 19.18%
-
Net Worth 7,971,906 5,552,830 4,559,778 3,487,268 3,299,728 3,265,999 3,209,351 16.36%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 7,971,906 5,552,830 4,559,778 3,487,268 3,299,728 3,265,999 3,209,351 16.36%
NOSH 1,659,191 1,317,178 1,220,203 1,162,422 1,099,909 1,099,367 1,098,904 7.10%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 0.65% 4.29% 11.38% 13.88% 14.62% 12.98% 19.63% -
ROE 0.31% 3.03% 9.99% 11.67% 11.35% 8.13% 9.57% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 238.78 297.09 328.68 252.15 232.83 186.22 142.49 8.98%
EPS -2.18 12.76 37.40 35.00 34.04 24.14 27.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.2406 4.2157 3.7369 3.00 3.00 2.9708 2.9205 10.23%
Adjusted Per Share Value based on latest NOSH - 1,210,264
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 202.71 218.39 223.82 163.57 142.92 114.25 87.38 15.04%
EPS 1.37 9.38 25.43 22.71 20.89 14.82 17.13 -34.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.4489 3.0989 2.5447 1.9462 1.8415 1.8227 1.7911 16.36%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 6.21 7.98 6.31 5.56 6.47 5.00 3.26 -
P/RPS 2.60 2.69 1.92 2.21 2.78 2.68 2.29 2.13%
P/EPS 385.86 62.54 16.90 15.89 19.01 20.70 11.67 79.10%
EY 0.26 1.60 5.92 6.29 5.26 4.83 8.57 -44.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.89 1.69 1.85 2.16 1.68 1.12 0.87%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/07/15 24/07/14 23/07/13 27/07/12 28/07/11 17/08/10 27/08/09 -
Price 6.05 7.60 6.71 5.57 6.49 5.42 3.34 -
P/RPS 2.53 2.56 2.04 2.21 2.79 2.91 2.34 1.30%
P/EPS 375.91 59.56 17.97 15.91 19.07 22.44 11.95 77.62%
EY 0.27 1.68 5.56 6.28 5.24 4.46 8.37 -43.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.80 1.80 1.86 2.16 1.82 1.14 0.14%

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