Highlights

[AIRPORT] QoQ TTM Result on 2010-06-30 [#2]

Stock [AIRPORT]: MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date 17-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     -0.55%    YoY -     18.73%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 2,587,161 2,468,004 2,124,248 1,877,830 1,745,677 1,637,093 1,515,168 42.91%
  QoQ % 4.83% 16.18% 13.12% 7.57% 6.63% 8.05% -
  Horiz. % 170.75% 162.89% 140.20% 123.94% 115.21% 108.05% 100.00%
PBT 496,160 474,966 450,445 470,004 474,556 480,098 417,332 12.24%
  QoQ % 4.46% 5.44% -4.16% -0.96% -1.15% 15.04% -
  Horiz. % 118.89% 113.81% 107.93% 112.62% 113.71% 115.04% 100.00%
Tax -155,660 -157,494 -114,091 -112,246 -114,850 -101,520 -122,576 17.29%
  QoQ % 1.16% -38.04% -1.64% 2.27% -13.13% 17.18% -
  Horiz. % 126.99% 128.49% 93.08% 91.57% 93.70% 82.82% 100.00%
NP 340,500 317,472 336,354 357,758 359,706 378,578 294,756 10.11%
  QoQ % 7.25% -5.61% -5.98% -0.54% -4.98% 28.44% -
  Horiz. % 115.52% 107.71% 114.11% 121.37% 122.04% 128.44% 100.00%
NP to SH 339,739 316,784 335,842 357,158 359,126 377,922 294,187 10.08%
  QoQ % 7.25% -5.67% -5.97% -0.55% -4.97% 28.46% -
  Horiz. % 115.48% 107.68% 114.16% 121.41% 122.07% 128.46% 100.00%
Tax Rate 31.37 % 33.16 % 25.33 % 23.88 % 24.20 % 21.15 % 29.37 % 4.49%
  QoQ % -5.40% 30.91% 6.07% -1.32% 14.42% -27.99% -
  Horiz. % 106.81% 112.90% 86.24% 81.31% 82.40% 72.01% 100.00%
Total Cost 2,246,661 2,150,532 1,787,894 1,520,072 1,385,971 1,258,515 1,220,412 50.26%
  QoQ % 4.47% 20.28% 17.62% 9.68% 10.13% 3.12% -
  Horiz. % 184.09% 176.21% 146.50% 124.55% 113.57% 103.12% 100.00%
Net Worth 3,296,259 2,186,557 3,328,211 3,266,726 3,328,606 3,358,036 3,283,197 0.27%
  QoQ % 50.75% -34.30% 1.88% -1.86% -0.88% 2.28% -
  Horiz. % 100.40% 66.60% 101.37% 99.50% 101.38% 102.28% 100.00%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 0 0 87,717 87,717 87,717 87,717 43,690 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 100.77% -
  Horiz. % 0.00% 0.00% 200.77% 200.77% 200.77% 200.77% 100.00%
Div Payout % - % - % 26.12 % 24.56 % 24.43 % 23.21 % 14.85 % -
  QoQ % 0.00% 0.00% 6.35% 0.53% 5.26% 56.30% -
  Horiz. % 0.00% 0.00% 175.89% 165.39% 164.51% 156.30% 100.00%
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 3,296,259 2,186,557 3,328,211 3,266,726 3,328,606 3,358,036 3,283,197 0.27%
  QoQ % 50.75% -34.30% 1.88% -1.86% -0.88% 2.28% -
  Horiz. % 100.40% 66.60% 101.37% 99.50% 101.38% 102.28% 100.00%
NOSH 1,098,753 1,093,278 1,100,053 1,099,611 1,099,166 1,096,465 1,099,235 -0.03%
  QoQ % 0.50% -0.62% 0.04% 0.04% 0.25% -0.25% -
  Horiz. % 99.96% 99.46% 100.07% 100.03% 99.99% 99.75% 100.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 13.16 % 12.86 % 15.83 % 19.05 % 20.61 % 23.13 % 19.45 % -22.95%
  QoQ % 2.33% -18.76% -16.90% -7.57% -10.89% 18.92% -
  Horiz. % 67.66% 66.12% 81.39% 97.94% 105.96% 118.92% 100.00%
ROE 10.31 % 14.49 % 10.09 % 10.93 % 10.79 % 11.25 % 8.96 % 9.82%
  QoQ % -28.85% 43.61% -7.69% 1.30% -4.09% 25.56% -
  Horiz. % 115.07% 161.72% 112.61% 121.99% 120.42% 125.56% 100.00%
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 235.46 225.74 193.10 170.77 158.82 149.31 137.84 42.95%
  QoQ % 4.31% 16.90% 13.08% 7.52% 6.37% 8.32% -
  Horiz. % 170.82% 163.77% 140.09% 123.89% 115.22% 108.32% 100.00%
EPS 30.92 28.98 30.53 32.48 32.67 34.47 26.76 10.12%
  QoQ % 6.69% -5.08% -6.00% -0.58% -5.22% 28.81% -
  Horiz. % 115.55% 108.30% 114.09% 121.38% 122.09% 128.81% 100.00%
DPS 0.00 0.00 8.00 8.00 8.00 8.00 4.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
  Horiz. % 0.00% 0.00% 200.00% 200.00% 200.00% 200.00% 100.00%
NAPS 3.0000 2.0000 3.0255 2.9708 3.0283 3.0626 2.9868 0.29%
  QoQ % 50.00% -33.90% 1.84% -1.90% -1.12% 2.54% -
  Horiz. % 100.44% 66.96% 101.30% 99.46% 101.39% 102.54% 100.00%
Adjusted Per Share Value based on latest NOSH - 56,191,999
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 155.93 148.75 128.03 113.18 105.21 98.67 91.32 42.91%
  QoQ % 4.83% 16.18% 13.12% 7.58% 6.63% 8.05% -
  Horiz. % 170.75% 162.89% 140.20% 123.94% 115.21% 108.05% 100.00%
EPS 20.48 19.09 20.24 21.53 21.64 22.78 17.73 10.10%
  QoQ % 7.28% -5.68% -5.99% -0.51% -5.00% 28.48% -
  Horiz. % 115.51% 107.67% 114.16% 121.43% 122.05% 128.48% 100.00%
DPS 0.00 0.00 5.29 5.29 5.29 5.29 2.63 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 101.14% -
  Horiz. % 0.00% 0.00% 201.14% 201.14% 201.14% 201.14% 100.00%
NAPS 1.9867 1.3178 2.0059 1.9689 2.0062 2.0239 1.9788 0.27%
  QoQ % 50.76% -34.30% 1.88% -1.86% -0.87% 2.28% -
  Horiz. % 100.40% 66.60% 101.37% 99.50% 101.38% 102.28% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 6.0800 6.2800 5.7500 5.0000 4.8200 3.9700 3.4500 -
P/RPS 2.58 2.78 2.98 2.93 3.03 2.66 2.50 2.12%
  QoQ % -7.19% -6.71% 1.71% -3.30% 13.91% 6.40% -
  Horiz. % 103.20% 111.20% 119.20% 117.20% 121.20% 106.40% 100.00%
P/EPS 19.66 21.67 18.83 15.39 14.75 11.52 12.89 32.54%
  QoQ % -9.28% 15.08% 22.35% 4.34% 28.04% -10.63% -
  Horiz. % 152.52% 168.11% 146.08% 119.39% 114.43% 89.37% 100.00%
EY 5.09 4.61 5.31 6.50 6.78 8.68 7.76 -24.53%
  QoQ % 10.41% -13.18% -18.31% -4.13% -21.89% 11.86% -
  Horiz. % 65.59% 59.41% 68.43% 83.76% 87.37% 111.86% 100.00%
DY 0.00 0.00 1.39 1.60 1.66 2.02 1.16 -
  QoQ % 0.00% 0.00% -13.13% -3.61% -17.82% 74.14% -
  Horiz. % 0.00% 0.00% 119.83% 137.93% 143.10% 174.14% 100.00%
P/NAPS 2.03 3.14 1.90 1.68 1.59 1.30 1.16 45.27%
  QoQ % -35.35% 65.26% 13.10% 5.66% 22.31% 12.07% -
  Horiz. % 175.00% 270.69% 163.79% 144.83% 137.07% 112.07% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/05/11 16/02/11 29/10/10 17/08/10 17/05/10 24/02/10 25/11/09 -
Price 6.3700 6.2000 6.0700 5.4200 4.9800 4.9500 3.7500 -
P/RPS 2.71 2.75 3.14 3.17 3.14 3.32 2.72 -0.25%
  QoQ % -1.45% -12.42% -0.95% 0.96% -5.42% 22.06% -
  Horiz. % 99.63% 101.10% 115.44% 116.54% 115.44% 122.06% 100.00%
P/EPS 20.60 21.40 19.88 16.69 15.24 14.36 14.01 29.34%
  QoQ % -3.74% 7.65% 19.11% 9.51% 6.13% 2.50% -
  Horiz. % 147.04% 152.75% 141.90% 119.13% 108.78% 102.50% 100.00%
EY 4.85 4.67 5.03 5.99 6.56 6.96 7.14 -22.74%
  QoQ % 3.85% -7.16% -16.03% -8.69% -5.75% -2.52% -
  Horiz. % 67.93% 65.41% 70.45% 83.89% 91.88% 97.48% 100.00%
DY 0.00 0.00 1.32 1.48 1.61 1.62 1.07 -
  QoQ % 0.00% 0.00% -10.81% -8.07% -0.62% 51.40% -
  Horiz. % 0.00% 0.00% 123.36% 138.32% 150.47% 151.40% 100.00%
P/NAPS 2.12 3.10 2.01 1.82 1.64 1.62 1.26 41.51%
  QoQ % -31.61% 54.23% 10.44% 10.98% 1.23% 28.57% -
  Horiz. % 168.25% 246.03% 159.52% 144.44% 130.16% 128.57% 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.
 


 

374  350  545  586 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.40+0.015 
 EKOVEST 0.86+0.06 
 GPACKET-WB 0.12+0.015 
 ARMADA 0.250.00 
 KNM-WB 0.29+0.055 
 VELESTO-WA 0.15+0.05 
 IWCITY 1.06+0.075 
 NETX 0.0150.00 
 VELESTO 0.33+0.03 
 SAPNRG 0.31+0.01 
Partners & Brokers