[AIRPORT] YoY Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
26-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -68.04%
YoY- 22.71%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 1,019,469 876,179 781,081 1,027,187 657,705 617,770 498,613 12.64%
PBT 38,209 39,296 178,977 186,062 153,667 140,918 119,724 -17.31%
Tax -21,706 -7,299 -50,266 -59,799 -50,938 -44,684 -46,518 -11.92%
NP 16,503 31,997 128,711 126,263 102,729 96,234 73,206 -21.96%
-
NP to SH 17,013 32,578 128,711 126,060 102,729 96,090 73,135 -21.55%
-
Tax Rate 56.81% 18.57% 28.09% 32.14% 33.15% 31.71% 38.85% -
Total Cost 1,002,966 844,182 652,370 900,924 554,976 521,536 425,407 15.35%
-
Net Worth 8,661,313 13,244,484 5,336,012 4,420,123 3,919,634 3,296,259 3,328,606 17.26%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 8,661,313 13,244,484 5,336,012 4,420,123 3,919,634 3,296,259 3,328,606 17.26%
NOSH 1,659,191 2,545,156 1,263,110 1,215,621 1,114,197 1,098,753 1,099,166 7.09%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 1.62% 3.65% 16.48% 12.29% 15.62% 15.58% 14.68% -
ROE 0.20% 0.25% 2.41% 2.85% 2.62% 2.92% 2.20% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 61.44 34.43 61.84 84.50 59.03 56.22 45.36 5.18%
EPS 0.13 1.28 10.19 10.39 9.22 8.74 6.66 -48.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.2202 5.2038 4.2245 3.6361 3.5179 3.00 3.0283 9.49%
Adjusted Per Share Value based on latest NOSH - 1,215,621
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 61.10 52.51 46.81 61.56 39.42 37.02 29.88 12.64%
EPS 1.02 1.95 7.71 7.56 6.16 5.76 4.38 -21.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.1909 7.9377 3.198 2.6491 2.3491 1.9755 1.9949 17.26%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 6.80 7.00 8.00 5.86 5.85 6.08 4.82 -
P/RPS 11.07 20.33 12.94 6.94 9.91 10.81 10.63 0.67%
P/EPS 663.17 546.88 78.51 56.51 63.45 69.52 72.44 44.58%
EY 0.15 0.18 1.27 1.77 1.58 1.44 1.38 -30.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.35 1.89 1.61 1.66 2.03 1.59 -3.29%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 27/04/16 05/05/15 24/04/14 26/04/13 26/04/12 31/05/11 17/05/10 -
Price 6.50 6.82 8.02 6.00 5.75 6.37 4.98 -
P/RPS 10.58 19.81 12.97 7.10 9.74 11.33 10.98 -0.61%
P/EPS 633.91 532.81 78.70 57.86 62.36 72.84 74.85 42.72%
EY 0.16 0.19 1.27 1.73 1.60 1.37 1.34 -29.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.31 1.90 1.65 1.63 2.12 1.64 -4.42%

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