Highlights

[AIRPORT] QoQ Quarter Result on 2008-12-31 [#4]

Stock [AIRPORT]: MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date 25-Feb-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 31-Dec-2008  [#4]
Profit Trend QoQ -     -36.45%    YoY -     -45.99%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 377,360 392,861 390,029 354,918 364,543 360,289 409,371 -5.28%
  QoQ % -3.95% 0.73% 9.89% -2.64% 1.18% -11.99% -
  Horiz. % 92.18% 95.97% 95.28% 86.70% 89.05% 88.01% 100.00%
PBT 111,240 85,559 125,266 95,267 134,210 84,557 122,866 -6.41%
  QoQ % 30.02% -31.70% 31.49% -29.02% 58.72% -31.18% -
  Horiz. % 90.54% 69.64% 101.95% 77.54% 109.23% 68.82% 100.00%
Tax -27,740 -23,981 -33,188 -37,667 -44,145 -18,073 -31,194 -7.52%
  QoQ % -15.67% 27.74% 11.89% 14.67% -144.26% 42.06% -
  Horiz. % 88.93% 76.88% 106.39% 120.75% 141.52% 57.94% 100.00%
NP 83,500 61,578 92,078 57,600 90,065 66,484 91,672 -6.03%
  QoQ % 35.60% -33.12% 59.86% -36.05% 35.47% -27.48% -
  Horiz. % 91.09% 67.17% 100.44% 62.83% 98.25% 72.52% 100.00%
NP to SH 83,432 61,586 91,931 57,238 90,065 66,586 91,593 -6.03%
  QoQ % 35.47% -33.01% 60.61% -36.45% 35.26% -27.30% -
  Horiz. % 91.09% 67.24% 100.37% 62.49% 98.33% 72.70% 100.00%
Tax Rate 24.94 % 28.03 % 26.49 % 39.54 % 32.89 % 21.37 % 25.39 % -1.18%
  QoQ % -11.02% 5.81% -33.00% 20.22% 53.91% -15.83% -
  Horiz. % 98.23% 110.40% 104.33% 155.73% 129.54% 84.17% 100.00%
Total Cost 293,860 331,283 297,951 297,318 274,478 293,805 317,699 -5.06%
  QoQ % -11.30% 11.19% 0.21% 8.32% -6.58% -7.52% -
  Horiz. % 92.50% 104.28% 93.78% 93.58% 86.40% 92.48% 100.00%
Net Worth 3,283,197 3,211,819 3,267,814 3,156,226 3,153,710 3,067,350 3,109,763 3.68%
  QoQ % 2.22% -1.71% 3.54% 0.08% 2.82% -1.36% -
  Horiz. % 105.58% 103.28% 105.08% 101.49% 101.41% 98.64% 100.00%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - 43,690 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 76.33 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 3,283,197 3,211,819 3,267,814 3,156,226 3,153,710 3,067,350 3,109,763 3.68%
  QoQ % 2.22% -1.71% 3.54% 0.08% 2.82% -1.36% -
  Horiz. % 105.58% 103.28% 105.08% 101.49% 101.41% 98.64% 100.00%
NOSH 1,099,235 1,099,750 1,098,351 1,092,271 1,100,195 1,100,829 1,099,555 -0.02%
  QoQ % -0.05% 0.13% 0.56% -0.72% -0.06% 0.12% -
  Horiz. % 99.97% 100.02% 99.89% 99.34% 100.06% 100.12% 100.00%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 22.13 % 15.67 % 23.61 % 16.23 % 24.71 % 18.45 % 22.39 % -0.77%
  QoQ % 41.23% -33.63% 45.47% -34.32% 33.93% -17.60% -
  Horiz. % 98.84% 69.99% 105.45% 72.49% 110.36% 82.40% 100.00%
ROE 2.54 % 1.92 % 2.81 % 1.81 % 2.86 % 2.17 % 2.95 % -9.49%
  QoQ % 32.29% -31.67% 55.25% -36.71% 31.80% -26.44% -
  Horiz. % 86.10% 65.08% 95.25% 61.36% 96.95% 73.56% 100.00%
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 34.33 35.72 35.51 32.49 33.13 32.73 37.23 -5.26%
  QoQ % -3.89% 0.59% 9.30% -1.93% 1.22% -12.09% -
  Horiz. % 92.21% 95.94% 95.38% 87.27% 88.99% 87.91% 100.00%
EPS 7.59 5.60 8.37 5.24 8.19 6.04 8.33 -6.01%
  QoQ % 35.54% -33.09% 59.73% -36.02% 35.60% -27.49% -
  Horiz. % 91.12% 67.23% 100.48% 62.91% 98.32% 72.51% 100.00%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 2.9868 2.9205 2.9752 2.8896 2.8665 2.7864 2.8282 3.70%
  QoQ % 2.27% -1.84% 2.96% 0.81% 2.87% -1.48% -
  Horiz. % 105.61% 103.26% 105.20% 102.17% 101.35% 98.52% 100.00%
Adjusted Per Share Value based on latest NOSH - 56,191,999
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 22.74 23.68 23.51 21.39 21.97 21.71 24.67 -5.28%
  QoQ % -3.97% 0.72% 9.91% -2.64% 1.20% -12.00% -
  Horiz. % 92.18% 95.99% 95.30% 86.70% 89.06% 88.00% 100.00%
EPS 5.03 3.71 5.54 3.45 5.43 4.01 5.52 -6.00%
  QoQ % 35.58% -33.03% 60.58% -36.46% 35.41% -27.36% -
  Horiz. % 91.12% 67.21% 100.36% 62.50% 98.37% 72.64% 100.00%
DPS 0.00 0.00 0.00 2.63 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.9788 1.9358 1.9695 1.9023 1.9008 1.8487 1.8743 3.68%
  QoQ % 2.22% -1.71% 3.53% 0.08% 2.82% -1.37% -
  Horiz. % 105.58% 103.28% 105.08% 101.49% 101.41% 98.63% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 3.4500 3.2600 2.4900 2.2100 2.6100 2.9000 2.9600 -
P/RPS 10.05 9.13 7.01 6.80 7.88 8.86 7.95 16.90%
  QoQ % 10.08% 30.24% 3.09% -13.71% -11.06% 11.45% -
  Horiz. % 126.42% 114.84% 88.18% 85.53% 99.12% 111.45% 100.00%
P/EPS 45.45 58.21 29.75 42.17 31.88 47.94 35.53 17.82%
  QoQ % -21.92% 95.66% -29.45% 32.28% -33.50% 34.93% -
  Horiz. % 127.92% 163.83% 83.73% 118.69% 89.73% 134.93% 100.00%
EY 2.20 1.72 3.36 2.37 3.14 2.09 2.81 -15.04%
  QoQ % 27.91% -48.81% 41.77% -24.52% 50.24% -25.62% -
  Horiz. % 78.29% 61.21% 119.57% 84.34% 111.74% 74.38% 100.00%
DY 0.00 0.00 0.00 1.81 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 1.16 1.12 0.84 0.76 0.91 1.04 1.05 6.86%
  QoQ % 3.57% 33.33% 10.53% -16.48% -12.50% -0.95% -
  Horiz. % 110.48% 106.67% 80.00% 72.38% 86.67% 99.05% 100.00%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 27/08/09 28/05/09 25/02/09 27/11/08 28/08/08 29/05/08 -
Price 3.7500 3.3400 3.6000 2.3200 2.0400 2.7400 3.1200 -
P/RPS 10.92 9.35 10.14 7.14 6.16 8.37 8.38 19.28%
  QoQ % 16.79% -7.79% 42.02% 15.91% -26.40% -0.12% -
  Horiz. % 130.31% 111.58% 121.00% 85.20% 73.51% 99.88% 100.00%
P/EPS 49.41 59.64 43.01 44.27 24.92 45.30 37.45 20.27%
  QoQ % -17.15% 38.67% -2.85% 77.65% -44.99% 20.96% -
  Horiz. % 131.94% 159.25% 114.85% 118.21% 66.54% 120.96% 100.00%
EY 2.02 1.68 2.32 2.26 4.01 2.21 2.67 -16.96%
  QoQ % 20.24% -27.59% 2.65% -43.64% 81.45% -17.23% -
  Horiz. % 75.66% 62.92% 86.89% 84.64% 150.19% 82.77% 100.00%
DY 0.00 0.00 0.00 1.72 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 1.26 1.14 1.21 0.80 0.71 0.98 1.10 9.47%
  QoQ % 10.53% -5.79% 51.25% 12.68% -27.55% -10.91% -
  Horiz. % 114.55% 103.64% 110.00% 72.73% 64.55% 89.09% 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.
 


 

375  307  524  681 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.34-0.005 
 JAG 0.055+0.005 
 PERDANA 0.43+0.04 
 HSI-C5D 0.40-0.035 
 DAYANG 1.41+0.03 
 TALAMT 0.040.00 
 FGV 1.23+0.11 
 HSI-C3V 0.10-0.04 
 DESTINI 0.325-0.02 
 APFT 0.020.00 
Partners & Brokers