[AIRPORT] YoY Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
26-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 2.44%
YoY- 6.91%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 3,504,716 3,124,324 4,108,748 2,630,820 2,471,080 1,994,452 1,560,116 14.43%
PBT 157,184 715,908 744,248 614,668 563,672 478,896 501,064 -17.56%
Tax -29,196 -201,064 -239,196 -203,752 -178,736 -186,072 -132,752 -22.29%
NP 127,988 514,844 505,052 410,916 384,936 292,824 368,312 -16.14%
-
NP to SH 130,312 514,844 504,240 410,916 384,360 292,540 367,724 -15.87%
-
Tax Rate 18.57% 28.09% 32.14% 33.15% 31.71% 38.85% 26.49% -
Total Cost 3,376,728 2,609,480 3,603,696 2,219,904 2,086,144 1,701,628 1,191,804 18.94%
-
Net Worth 13,244,484 5,336,012 4,420,123 3,919,634 3,296,259 3,328,606 3,267,814 26.25%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 13,244,484 5,336,012 4,420,123 3,919,634 3,296,259 3,328,606 3,267,814 26.25%
NOSH 2,545,156 1,263,110 1,215,621 1,114,197 1,098,753 1,099,166 1,098,351 15.02%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 3.65% 16.48% 12.29% 15.62% 15.58% 14.68% 23.61% -
ROE 0.98% 9.65% 11.41% 10.48% 11.66% 8.79% 11.25% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 137.70 247.35 338.00 236.12 224.90 181.45 142.04 -0.51%
EPS 5.12 40.76 41.56 36.88 34.96 26.64 33.48 -26.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.2038 4.2245 3.6361 3.5179 3.00 3.0283 2.9752 9.76%
Adjusted Per Share Value based on latest NOSH - 1,114,197
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 195.59 174.36 229.30 146.82 137.91 111.31 87.07 14.43%
EPS 7.27 28.73 28.14 22.93 21.45 16.33 20.52 -15.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.3915 2.9779 2.4668 2.1875 1.8396 1.8576 1.8237 26.25%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 7.00 8.00 5.86 5.85 6.08 4.82 2.49 -
P/RPS 5.08 3.23 1.73 2.48 2.70 2.66 1.75 19.42%
P/EPS 136.72 19.63 14.13 15.86 17.38 18.11 7.44 62.41%
EY 0.73 5.10 7.08 6.30 5.75 5.52 13.45 -38.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.89 1.61 1.66 2.03 1.59 0.84 8.22%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 05/05/15 24/04/14 26/04/13 26/04/12 31/05/11 17/05/10 28/05/09 -
Price 6.82 8.02 6.00 5.75 6.37 4.98 3.60 -
P/RPS 4.95 3.24 1.78 2.44 2.83 2.74 2.53 11.83%
P/EPS 133.20 19.68 14.46 15.59 18.21 18.71 10.75 52.08%
EY 0.75 5.08 6.91 6.41 5.49 5.34 9.30 -34.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.90 1.65 1.63 2.12 1.64 1.21 1.33%

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