Highlights

[AIRPORT] QoQ Quarter Result on 2009-09-30 [#3]

Stock [AIRPORT]: MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date 25-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     35.47%    YoY -     -7.36%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 525,014 498,613 476,843 377,360 392,861 390,029 354,918 29.92%
  QoQ % 5.29% 4.57% 26.36% -3.95% 0.73% 9.89% -
  Horiz. % 147.93% 140.49% 134.35% 106.32% 110.69% 109.89% 100.00%
PBT 81,007 119,724 158,033 111,240 85,559 125,266 95,267 -10.27%
  QoQ % -32.34% -24.24% 42.06% 30.02% -31.70% 31.49% -
  Horiz. % 85.03% 125.67% 165.88% 116.77% 89.81% 131.49% 100.00%
Tax -21,377 -46,518 -16,611 -27,740 -23,981 -33,188 -37,667 -31.52%
  QoQ % 54.05% -180.04% 40.12% -15.67% 27.74% 11.89% -
  Horiz. % 56.75% 123.50% 44.10% 73.65% 63.67% 88.11% 100.00%
NP 59,630 73,206 141,422 83,500 61,578 92,078 57,600 2.34%
  QoQ % -18.54% -48.24% 69.37% 35.60% -33.12% 59.86% -
  Horiz. % 103.52% 127.09% 245.52% 144.97% 106.91% 159.86% 100.00%
NP to SH 59,618 73,135 140,973 83,432 61,586 91,931 57,238 2.76%
  QoQ % -18.48% -48.12% 68.97% 35.47% -33.01% 60.61% -
  Horiz. % 104.16% 127.77% 246.29% 145.76% 107.60% 160.61% 100.00%
Tax Rate 26.39 % 38.85 % 10.51 % 24.94 % 28.03 % 26.49 % 39.54 % -23.68%
  QoQ % -32.07% 269.65% -57.86% -11.02% 5.81% -33.00% -
  Horiz. % 66.74% 98.25% 26.58% 63.08% 70.89% 67.00% 100.00%
Total Cost 465,384 425,407 335,421 293,860 331,283 297,951 297,318 34.92%
  QoQ % 9.40% 26.83% 14.14% -11.30% 11.19% 0.21% -
  Horiz. % 156.53% 143.08% 112.82% 98.84% 111.42% 100.21% 100.00%
Net Worth 3,266,726 3,328,606 3,358,036 3,283,197 3,211,819 3,267,814 3,156,226 2.33%
  QoQ % -1.86% -0.88% 2.28% 2.22% -1.71% 3.54% -
  Horiz. % 103.50% 105.46% 106.39% 104.02% 101.76% 103.54% 100.00%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 87,717 - - - 43,690 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 200.77% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 62.22 % - % - % - % 76.33 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 81.51% 0.00% 0.00% 0.00% 100.00%
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 3,266,726 3,328,606 3,358,036 3,283,197 3,211,819 3,267,814 3,156,226 2.33%
  QoQ % -1.86% -0.88% 2.28% 2.22% -1.71% 3.54% -
  Horiz. % 103.50% 105.46% 106.39% 104.02% 101.76% 103.54% 100.00%
NOSH 1,099,611 1,099,166 1,096,465 1,099,235 1,099,750 1,098,351 1,092,271 0.45%
  QoQ % 0.04% 0.25% -0.25% -0.05% 0.13% 0.56% -
  Horiz. % 100.67% 100.63% 100.38% 100.64% 100.68% 100.56% 100.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 11.36 % 14.68 % 29.66 % 22.13 % 15.67 % 23.61 % 16.23 % -21.22%
  QoQ % -22.62% -50.51% 34.03% 41.23% -33.63% 45.47% -
  Horiz. % 69.99% 90.45% 182.75% 136.35% 96.55% 145.47% 100.00%
ROE 1.83 % 2.20 % 4.20 % 2.54 % 1.92 % 2.81 % 1.81 % 0.74%
  QoQ % -16.82% -47.62% 65.35% 32.29% -31.67% 55.25% -
  Horiz. % 101.10% 121.55% 232.04% 140.33% 106.08% 155.25% 100.00%
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 47.75 45.36 43.49 34.33 35.72 35.51 32.49 29.36%
  QoQ % 5.27% 4.30% 26.68% -3.89% 0.59% 9.30% -
  Horiz. % 146.97% 139.61% 133.86% 105.66% 109.94% 109.30% 100.00%
EPS 5.42 6.66 12.86 7.59 5.60 8.37 5.24 2.28%
  QoQ % -18.62% -48.21% 69.43% 35.54% -33.09% 59.73% -
  Horiz. % 103.44% 127.10% 245.42% 144.85% 106.87% 159.73% 100.00%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 4.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 200.00% 0.00% 0.00% 0.00% 100.00%
NAPS 2.9708 3.0283 3.0626 2.9868 2.9205 2.9752 2.8896 1.87%
  QoQ % -1.90% -1.12% 2.54% 2.27% -1.84% 2.96% -
  Horiz. % 102.81% 104.80% 105.99% 103.36% 101.07% 102.96% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,823,211
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 28.80 27.35 26.15 20.70 21.55 21.39 19.47 29.92%
  QoQ % 5.30% 4.59% 26.33% -3.94% 0.75% 9.86% -
  Horiz. % 147.92% 140.47% 134.31% 106.32% 110.68% 109.86% 100.00%
EPS 3.27 4.01 7.73 4.58 3.38 5.04 3.14 2.75%
  QoQ % -18.45% -48.12% 68.78% 35.50% -32.94% 60.51% -
  Horiz. % 104.14% 127.71% 246.18% 145.86% 107.64% 160.51% 100.00%
DPS 0.00 0.00 4.81 0.00 0.00 0.00 2.40 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 200.42% 0.00% 0.00% 0.00% 100.00%
NAPS 1.7917 1.8257 1.8418 1.8008 1.7616 1.7923 1.7311 2.33%
  QoQ % -1.86% -0.87% 2.28% 2.23% -1.71% 3.54% -
  Horiz. % 103.50% 105.46% 106.39% 104.03% 101.76% 103.54% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 5.0000 4.8200 3.9700 3.4500 3.2600 2.4900 2.2100 -
P/RPS 10.47 10.63 9.13 10.05 9.13 7.01 6.80 33.44%
  QoQ % -1.51% 16.43% -9.15% 10.08% 30.24% 3.09% -
  Horiz. % 153.97% 156.32% 134.26% 147.79% 134.26% 103.09% 100.00%
P/EPS 92.22 72.44 30.88 45.45 58.21 29.75 42.17 68.72%
  QoQ % 27.31% 134.59% -32.06% -21.92% 95.66% -29.45% -
  Horiz. % 218.69% 171.78% 73.23% 107.78% 138.04% 70.55% 100.00%
EY 1.08 1.38 3.24 2.20 1.72 3.36 2.37 -40.87%
  QoQ % -21.74% -57.41% 47.27% 27.91% -48.81% 41.77% -
  Horiz. % 45.57% 58.23% 136.71% 92.83% 72.57% 141.77% 100.00%
DY 0.00 0.00 2.02 0.00 0.00 0.00 1.81 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 111.60% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.68 1.59 1.30 1.16 1.12 0.84 0.76 69.94%
  QoQ % 5.66% 22.31% 12.07% 3.57% 33.33% 10.53% -
  Horiz. % 221.05% 209.21% 171.05% 152.63% 147.37% 110.53% 100.00%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 17/08/10 17/05/10 24/02/10 25/11/09 27/08/09 28/05/09 25/02/09 -
Price 5.4200 4.9800 4.9500 3.7500 3.3400 3.6000 2.3200 -
P/RPS 11.35 10.98 11.38 10.92 9.35 10.14 7.14 36.32%
  QoQ % 3.37% -3.51% 4.21% 16.79% -7.79% 42.02% -
  Horiz. % 158.96% 153.78% 159.38% 152.94% 130.95% 142.02% 100.00%
P/EPS 99.97 74.85 38.50 49.41 59.64 43.01 44.27 72.38%
  QoQ % 33.56% 94.42% -22.08% -17.15% 38.67% -2.85% -
  Horiz. % 225.82% 169.08% 86.97% 111.61% 134.72% 97.15% 100.00%
EY 1.00 1.34 2.60 2.02 1.68 2.32 2.26 -42.02%
  QoQ % -25.37% -48.46% 28.71% 20.24% -27.59% 2.65% -
  Horiz. % 44.25% 59.29% 115.04% 89.38% 74.34% 102.65% 100.00%
DY 0.00 0.00 1.62 0.00 0.00 0.00 1.72 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 94.19% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.82 1.64 1.62 1.26 1.14 1.21 0.80 73.24%
  QoQ % 10.98% 1.23% 28.57% 10.53% -5.79% 51.25% -
  Horiz. % 227.50% 205.00% 202.50% 157.50% 142.50% 151.25% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

404  268  551  764 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.33-0.015 
 SAPNRG 0.290.00 
 MNC-PA 0.0350.00 
 PWORTH 0.055+0.01 
 YTLPOWR 0.735+0.005 
 KNM 0.41-0.005 
 VSOLAR 0.09+0.005 
 ECOWLD 0.665+0.02 
 GPACKET-WB 0.270.00 
 VELESTO 0.315+0.01 
Partners & Brokers