[AIRPORT] YoY Cumulative Quarter 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- 49.5%
YoY- 7.63%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 3,092,734 2,834,065 2,632,388 2,977,992 2,219,787 1,941,624 1,647,405 11.05%
PBT 98,699 99,752 151,859 469,237 467,949 438,371 292,412 -16.54%
Tax -62,653 -19,380 -66,244 -128,102 -151,516 -133,961 -97,480 -7.09%
NP 36,046 80,372 85,615 341,135 316,433 304,410 194,932 -24.50%
-
NP to SH 37,065 80,741 85,641 340,588 316,433 304,362 194,869 -24.14%
-
Tax Rate 63.48% 19.43% 43.62% 27.30% 32.38% 30.56% 33.34% -
Total Cost 3,056,688 2,753,693 2,546,773 2,636,857 1,903,354 1,637,214 1,452,473 13.18%
-
Net Worth 8,619,667 8,637,193 5,636,674 4,687,050 4,232,615 3,300,450 3,326,797 17.17%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 8,619,667 8,637,193 5,636,674 4,687,050 4,232,615 3,300,450 3,326,797 17.17%
NOSH 1,659,191 1,659,191 1,336,053 1,224,252 1,178,082 1,100,150 1,099,585 7.09%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 1.17% 2.84% 3.25% 11.46% 14.26% 15.68% 11.83% -
ROE 0.43% 0.93% 1.52% 7.27% 7.48% 9.22% 5.86% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 186.40 180.78 197.03 243.25 188.42 176.49 149.82 3.70%
EPS -0.43 2.38 6.41 27.86 26.86 27.67 17.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.1951 5.5095 4.2189 3.8285 3.5928 3.00 3.0255 9.42%
Adjusted Per Share Value based on latest NOSH - 1,224,516
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 185.35 169.85 157.76 178.48 133.04 116.37 98.73 11.05%
EPS 2.22 4.84 5.13 20.41 18.96 18.24 11.68 -24.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.1659 5.1765 3.3782 2.809 2.5367 1.978 1.9938 17.17%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 6.54 5.25 7.49 7.59 5.56 5.29 5.75 -
P/RPS 3.51 2.90 3.80 3.12 2.95 3.00 3.84 -1.48%
P/EPS 292.76 101.94 116.85 27.28 20.70 19.12 32.45 44.23%
EY 0.34 0.98 0.86 3.67 4.83 5.23 3.08 -30.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 0.95 1.78 1.98 1.55 1.76 1.90 -6.61%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 27/10/16 27/10/15 03/11/14 31/10/13 23/10/12 25/10/11 29/10/10 -
Price 6.50 5.37 7.23 8.41 5.87 5.88 6.07 -
P/RPS 3.49 2.97 3.67 3.46 3.12 3.33 4.05 -2.44%
P/EPS 290.97 104.27 112.79 30.23 21.85 21.25 34.25 42.79%
EY 0.34 0.96 0.89 3.31 4.58 4.71 2.92 -30.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 0.97 1.71 2.20 1.63 1.96 2.01 -7.60%

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