Highlights

[AIRPORT] QoQ TTM 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 -     -2.20%    YoY -     -16.95%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 1,877,830 1,745,677 1,637,093 1,515,168 1,502,351 1,469,779 1,489,121 16.77%
  QoQ % 7.57% 6.63% 8.05% 0.85% 2.22% -1.30% -
  Horiz. % 126.10% 117.23% 109.94% 101.75% 100.89% 98.70% 100.00%
PBT 470,004 474,556 480,098 417,332 440,302 439,300 436,900 5.00%
  QoQ % -0.96% -1.15% 15.04% -5.22% 0.23% 0.55% -
  Horiz. % 107.58% 108.62% 109.89% 95.52% 100.78% 100.55% 100.00%
Tax -112,246 -114,850 -101,520 -122,576 -138,981 -133,073 -131,079 -9.85%
  QoQ % 2.27% -13.13% 17.18% 11.80% -4.44% -1.52% -
  Horiz. % 85.63% 87.62% 77.45% 93.51% 106.03% 101.52% 100.00%
NP 357,758 359,706 378,578 294,756 301,321 306,227 305,821 11.06%
  QoQ % -0.54% -4.98% 28.44% -2.18% -1.60% 0.13% -
  Horiz. % 116.98% 117.62% 123.79% 96.38% 98.53% 100.13% 100.00%
NP to SH 357,158 359,126 377,922 294,187 300,820 305,820 305,482 11.01%
  QoQ % -0.55% -4.97% 28.46% -2.20% -1.63% 0.11% -
  Horiz. % 116.92% 117.56% 123.71% 96.30% 98.47% 100.11% 100.00%
Tax Rate 23.88 % 24.20 % 21.15 % 29.37 % 31.56 % 30.29 % 30.00 % -14.15%
  QoQ % -1.32% 14.42% -27.99% -6.94% 4.19% 0.97% -
  Horiz. % 79.60% 80.67% 70.50% 97.90% 105.20% 100.97% 100.00%
Total Cost 1,520,072 1,385,971 1,258,515 1,220,412 1,201,030 1,163,552 1,183,300 18.23%
  QoQ % 9.68% 10.13% 3.12% 1.61% 3.22% -1.67% -
  Horiz. % 128.46% 117.13% 106.36% 103.14% 101.50% 98.33% 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 87,717 87,717 43,690 43,690 43,690 43,690 59.35%
  QoQ % 0.00% 0.00% 100.77% 0.00% 0.00% 0.00% -
  Horiz. % 200.77% 200.77% 200.77% 100.00% 100.00% 100.00% 100.00%
Div Payout % 24.56 % 24.43 % 23.21 % 14.85 % 14.52 % 14.29 % 14.30 % 43.56%
  QoQ % 0.53% 5.26% 56.30% 2.27% 1.61% -0.07% -
  Horiz. % 171.75% 170.84% 162.31% 103.85% 101.54% 99.93% 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 19.05 % 20.61 % 23.13 % 19.45 % 20.06 % 20.83 % 20.54 % -4.91%
  QoQ % -7.57% -10.89% 18.92% -3.04% -3.70% 1.41% -
  Horiz. % 92.75% 100.34% 112.61% 94.69% 97.66% 101.41% 100.00%
ROE 10.93 % 10.79 % 11.25 % 8.96 % 9.37 % 9.36 % 9.68 % 8.46%
  QoQ % 1.30% -4.09% 25.56% -4.38% 0.11% -3.31% -
  Horiz. % 112.91% 111.47% 116.22% 92.56% 96.80% 96.69% 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 170.77 158.82 149.31 137.84 136.61 133.82 136.33 16.25%
  QoQ % 7.52% 6.37% 8.32% 0.90% 2.08% -1.84% -
  Horiz. % 125.26% 116.50% 109.52% 101.11% 100.21% 98.16% 100.00%
EPS 32.48 32.67 34.47 26.76 27.35 27.84 27.97 10.51%
  QoQ % -0.58% -5.22% 28.81% -2.16% -1.76% -0.46% -
  Horiz. % 116.12% 116.80% 123.24% 95.67% 97.78% 99.54% 100.00%
DPS 8.00 8.00 8.00 4.00 4.00 4.00 4.00 58.94%
  QoQ % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 200.00% 200.00% 100.00% 100.00% 100.00% 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 - 56,191,999
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 113.18 105.21 98.67 91.32 90.55 88.58 89.75 16.77%
  QoQ % 7.58% 6.63% 8.05% 0.85% 2.22% -1.30% -
  Horiz. % 126.11% 117.23% 109.94% 101.75% 100.89% 98.70% 100.00%
EPS 21.53 21.64 22.78 17.73 18.13 18.43 18.41 11.03%
  QoQ % -0.51% -5.00% 28.48% -2.21% -1.63% 0.11% -
  Horiz. % 116.95% 117.54% 123.74% 96.31% 98.48% 100.11% 100.00%
DPS 5.29 5.29 5.29 2.63 2.63 2.63 2.63 59.55%
  QoQ % 0.00% 0.00% 101.14% 0.00% 0.00% 0.00% -
  Horiz. % 201.14% 201.14% 201.14% 100.00% 100.00% 100.00% 100.00%
NAPS 1.9689 2.0062 2.0239 1.9788 1.9358 1.9695 1.9023 2.33%
  QoQ % -1.86% -0.87% 2.28% 2.22% -1.71% 3.53% -
  Horiz. % 103.50% 105.46% 106.39% 104.02% 101.76% 103.53% 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 2.93 3.03 2.66 2.50 2.39 1.86 1.62 48.61%
  QoQ % -3.30% 13.91% 6.40% 4.60% 28.49% 14.81% -
  Horiz. % 180.86% 187.04% 164.20% 154.32% 147.53% 114.81% 100.00%
P/EPS 15.39 14.75 11.52 12.89 11.92 8.94 7.90 56.17%
  QoQ % 4.34% 28.04% -10.63% 8.14% 33.33% 13.16% -
  Horiz. % 194.81% 186.71% 145.82% 163.16% 150.89% 113.16% 100.00%
EY 6.50 6.78 8.68 7.76 8.39 11.18 12.66 -35.96%
  QoQ % -4.13% -21.89% 11.86% -7.51% -24.96% -11.69% -
  Horiz. % 51.34% 53.55% 68.56% 61.30% 66.27% 88.31% 100.00%
DY 1.60 1.66 2.02 1.16 1.23 1.61 1.81 -7.91%
  QoQ % -3.61% -17.82% 74.14% -5.69% -23.60% -11.05% -
  Horiz. % 88.40% 91.71% 111.60% 64.09% 67.96% 88.95% 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 3.17 3.14 3.32 2.72 2.44 2.69 1.70 51.67%
  QoQ % 0.96% -5.42% 22.06% 11.48% -9.29% 58.24% -
  Horiz. % 186.47% 184.71% 195.29% 160.00% 143.53% 158.24% 100.00%
P/EPS 16.69 15.24 14.36 14.01 12.21 12.93 8.30 59.52%
  QoQ % 9.51% 6.13% 2.50% 14.74% -5.57% 55.78% -
  Horiz. % 201.08% 183.61% 173.01% 168.80% 147.11% 155.78% 100.00%
EY 5.99 6.56 6.96 7.14 8.19 7.73 12.05 -37.33%
  QoQ % -8.69% -5.75% -2.52% -12.82% 5.95% -35.85% -
  Horiz. % 49.71% 54.44% 57.76% 59.25% 67.97% 64.15% 100.00%
DY 1.48 1.61 1.62 1.07 1.20 1.11 1.72 -9.56%
  QoQ % -8.07% -0.62% 51.40% -10.83% 8.11% -35.47% -
  Horiz. % 86.05% 93.60% 94.19% 62.21% 69.77% 64.53% 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.
 


 

308  386  539  949 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.125+0.005 
 SAPNRG 0.305-0.005 
 KNM 0.365-0.005 
 HSI-C5J 0.10-0.035 
 HSI-C5P 0.27-0.03 
 GPACKET 0.505+0.045 
 NETX 0.015-0.005 
 VELESTO 0.315-0.005 
 IRIS 0.155+0.01 
 ISTONE 0.205-0.015 
Partners & Brokers