[AIRPORT] YoY Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
21-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 31.79%
YoY- 26.62%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Cumulative Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 3,343,721 4,098,759 3,548,062 2,754,812 2,468,004 1,637,093 1,434,973 15.13%
PBT 749,327 553,168 602,756 574,192 474,964 480,098 422,196 10.02%
Tax -85,988 -175,621 -208,296 -173,029 -157,494 -101,520 -116,374 -4.91%
NP 663,339 377,547 394,460 401,163 317,470 378,578 305,822 13.76%
-
NP to SH 663,368 377,483 394,460 401,115 316,784 377,922 305,207 13.80%
-
Tax Rate 11.48% 31.75% 34.56% 30.13% 33.16% 21.15% 27.56% -
Total Cost 2,680,382 3,721,212 3,153,602 2,353,649 2,150,534 1,258,515 1,129,151 15.49%
-
Net Worth 7,211,697 4,652,989 4,272,763 3,546,353 3,302,169 3,368,448 3,172,365 14.66%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - - 247,615 195,418 -
Div Payout % - - - - - 65.52% 64.03% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 7,211,697 4,652,989 4,272,763 3,546,353 3,302,169 3,368,448 3,172,365 14.66%
NOSH 1,350,631 1,225,761 1,185,989 1,099,849 1,097,430 1,098,072 1,097,856 3.51%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 19.84% 9.21% 11.12% 14.56% 12.86% 23.13% 21.31% -
ROE 9.20% 8.11% 9.23% 11.31% 9.59% 11.22% 9.62% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 247.57 334.38 299.16 250.47 224.89 149.09 130.71 11.22%
EPS 49.10 30.79 33.26 36.47 28.80 34.42 27.80 9.93%
DPS 0.00 0.00 0.00 0.00 0.00 22.55 17.80 -
NAPS 5.3395 3.796 3.6027 3.2244 3.009 3.0676 2.8896 10.77%
Adjusted Per Share Value based on latest NOSH - 1,100,161
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 186.61 228.74 198.01 153.74 137.73 91.36 80.08 15.13%
EPS 37.02 21.07 22.01 22.39 17.68 21.09 17.03 13.80%
DPS 0.00 0.00 0.00 0.00 0.00 13.82 10.91 -
NAPS 4.0247 2.5967 2.3845 1.9791 1.8429 1.8799 1.7704 14.66%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 6.80 9.00 5.21 5.80 6.28 3.97 2.21 -
P/RPS 2.75 2.69 1.74 2.32 2.79 2.66 1.69 8.44%
P/EPS 13.84 29.22 15.66 15.90 21.76 11.54 7.95 9.67%
EY 7.22 3.42 6.38 6.29 4.60 8.67 12.58 -8.83%
DY 0.00 0.00 0.00 0.00 0.00 5.68 8.05 -
P/NAPS 1.27 2.37 1.45 1.80 2.09 1.29 0.76 8.93%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 13/02/15 27/01/14 20/02/13 21/02/12 16/02/11 24/02/10 25/02/09 -
Price 7.01 8.68 5.40 5.78 6.20 4.95 2.32 -
P/RPS 2.83 2.60 1.81 2.31 2.76 3.32 1.77 8.13%
P/EPS 14.27 28.19 16.24 15.85 21.48 14.38 8.35 9.33%
EY 7.01 3.55 6.16 6.31 4.66 6.95 11.98 -8.54%
DY 0.00 0.00 0.00 0.00 0.00 4.56 7.67 -
P/NAPS 1.31 2.29 1.50 1.79 2.06 1.61 0.80 8.56%

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