[AIRPORT] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
23-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 80.72%
YoY- 11.99%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 2,017,073 1,816,139 1,956,628 2,005,289 1,465,521 1,280,469 1,023,627 11.95%
PBT 55,721 40,973 141,247 318,117 295,087 284,245 200,731 -19.21%
Tax -30,625 -29,086 -57,211 -89,862 -91,663 -97,017 -67,895 -12.41%
NP 25,096 11,887 84,036 228,255 203,424 187,228 132,836 -24.23%
-
NP to SH 26,391 12,241 84,036 227,812 203,424 187,199 132,753 -23.58%
-
Tax Rate 54.96% 70.99% 40.50% 28.25% 31.06% 34.13% 33.82% -
Total Cost 1,991,977 1,804,252 1,872,592 1,777,034 1,262,097 1,093,241 890,791 14.34%
-
Net Worth 8,605,232 7,971,906 5,552,830 4,559,778 3,487,268 3,299,728 3,265,999 17.50%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 8,605,232 7,971,906 5,552,830 4,559,778 3,487,268 3,299,728 3,265,999 17.50%
NOSH 1,659,191 1,659,191 1,317,178 1,220,203 1,162,422 1,099,909 1,099,367 7.09%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 1.24% 0.65% 4.29% 11.38% 13.88% 14.62% 12.98% -
ROE 0.31% 0.15% 1.51% 5.00% 5.83% 5.67% 4.06% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 121.57 119.39 148.55 164.34 126.07 116.42 93.11 4.54%
EPS -0.22 -1.09 6.38 18.70 17.50 17.02 12.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.1864 5.2406 4.2157 3.7369 3.00 3.00 2.9708 9.72%
Adjusted Per Share Value based on latest NOSH - 1,220,047
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 112.57 101.35 109.20 111.91 81.79 71.46 57.13 11.95%
EPS 1.47 0.68 4.69 12.71 11.35 10.45 7.41 -23.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.8024 4.4489 3.0989 2.5447 1.9462 1.8415 1.8227 17.50%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 6.12 6.21 7.98 6.31 5.56 6.47 5.00 -
P/RPS 5.03 5.20 5.37 3.84 4.41 5.56 5.37 -1.08%
P/EPS 384.76 771.71 125.08 33.80 31.77 38.02 41.41 44.94%
EY 0.26 0.13 0.80 2.96 3.15 2.63 2.42 -31.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.18 1.89 1.69 1.85 2.16 1.68 -5.71%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 28/07/16 30/07/15 24/07/14 23/07/13 27/07/12 28/07/11 17/08/10 -
Price 5.85 6.05 7.60 6.71 5.57 6.49 5.42 -
P/RPS 4.81 5.07 5.12 4.08 4.42 5.57 5.82 -3.12%
P/EPS 367.79 751.83 119.12 35.94 31.83 38.13 44.88 41.94%
EY 0.27 0.13 0.84 2.78 3.14 2.62 2.23 -29.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.15 1.80 1.80 1.86 2.16 1.82 -7.62%

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