Highlights

[AIRPORT] QoQ TTM Result on 2010-09-30 [#3]

Stock [AIRPORT]: MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date 29-Oct-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     -5.97%    YoY -     14.16%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 2,724,846 2,587,161 2,468,004 2,124,248 1,877,830 1,745,677 1,637,093 40.58%
  QoQ % 5.32% 4.83% 16.18% 13.12% 7.57% 6.63% -
  Horiz. % 166.44% 158.03% 150.76% 129.76% 114.71% 106.63% 100.00%
PBT 558,481 496,160 474,966 450,445 470,004 474,556 480,098 10.64%
  QoQ % 12.56% 4.46% 5.44% -4.16% -0.96% -1.15% -
  Horiz. % 116.33% 103.35% 98.93% 93.82% 97.90% 98.85% 100.00%
Tax -186,616 -155,660 -157,494 -114,091 -112,246 -114,850 -101,520 50.23%
  QoQ % -19.89% 1.16% -38.04% -1.64% 2.27% -13.13% -
  Horiz. % 183.82% 153.33% 155.14% 112.38% 110.57% 113.13% 100.00%
NP 371,865 340,500 317,472 336,354 357,758 359,706 378,578 -1.19%
  QoQ % 9.21% 7.25% -5.61% -5.98% -0.54% -4.98% -
  Horiz. % 98.23% 89.94% 83.86% 88.85% 94.50% 95.02% 100.00%
NP to SH 371,231 339,739 316,784 335,842 357,158 359,126 377,922 -1.19%
  QoQ % 9.27% 7.25% -5.67% -5.97% -0.55% -4.97% -
  Horiz. % 98.23% 89.90% 83.82% 88.87% 94.51% 95.03% 100.00%
Tax Rate 33.41 % 31.37 % 33.16 % 25.33 % 23.88 % 24.20 % 21.15 % 35.75%
  QoQ % 6.50% -5.40% 30.91% 6.07% -1.32% 14.42% -
  Horiz. % 157.97% 148.32% 156.78% 119.76% 112.91% 114.42% 100.00%
Total Cost 2,352,981 2,246,661 2,150,532 1,787,894 1,520,072 1,385,971 1,258,515 51.94%
  QoQ % 4.73% 4.47% 20.28% 17.62% 9.68% 10.13% -
  Horiz. % 186.96% 178.52% 170.88% 142.06% 120.78% 110.13% 100.00%
Net Worth 3,298,953 3,296,259 2,186,557 3,328,211 3,266,726 3,328,606 3,358,036 -1.18%
  QoQ % 0.08% 50.75% -34.30% 1.88% -1.86% -0.88% -
  Horiz. % 98.24% 98.16% 65.11% 99.11% 97.28% 99.12% 100.00%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 0 0 0 87,717 87,717 87,717 87,717 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% 100.00% 100.00% 100.00%
Div Payout % - % - % - % 26.12 % 24.56 % 24.43 % 23.21 % -
  QoQ % 0.00% 0.00% 0.00% 6.35% 0.53% 5.26% -
  Horiz. % 0.00% 0.00% 0.00% 112.54% 105.82% 105.26% 100.00%
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 3,298,953 3,296,259 2,186,557 3,328,211 3,266,726 3,328,606 3,358,036 -1.18%
  QoQ % 0.08% 50.75% -34.30% 1.88% -1.86% -0.88% -
  Horiz. % 98.24% 98.16% 65.11% 99.11% 97.28% 99.12% 100.00%
NOSH 1,099,651 1,098,753 1,093,278 1,100,053 1,099,611 1,099,166 1,096,465 0.19%
  QoQ % 0.08% 0.50% -0.62% 0.04% 0.04% 0.25% -
  Horiz. % 100.29% 100.21% 99.71% 100.33% 100.29% 100.25% 100.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 13.65 % 13.16 % 12.86 % 15.83 % 19.05 % 20.61 % 23.13 % -29.71%
  QoQ % 3.72% 2.33% -18.76% -16.90% -7.57% -10.89% -
  Horiz. % 59.01% 56.90% 55.60% 68.44% 82.36% 89.11% 100.00%
ROE 11.25 % 10.31 % 14.49 % 10.09 % 10.93 % 10.79 % 11.25 % -
  QoQ % 9.12% -28.85% 43.61% -7.69% 1.30% -4.09% -
  Horiz. % 100.00% 91.64% 128.80% 89.69% 97.16% 95.91% 100.00%
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 247.79 235.46 225.74 193.10 170.77 158.82 149.31 40.30%
  QoQ % 5.24% 4.31% 16.90% 13.08% 7.52% 6.37% -
  Horiz. % 165.96% 157.70% 151.19% 129.33% 114.37% 106.37% 100.00%
EPS 33.76 30.92 28.98 30.53 32.48 32.67 34.47 -1.38%
  QoQ % 9.18% 6.69% -5.08% -6.00% -0.58% -5.22% -
  Horiz. % 97.94% 89.70% 84.07% 88.57% 94.23% 94.78% 100.00%
DPS 0.00 0.00 0.00 8.00 8.00 8.00 8.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% 100.00% 100.00% 100.00%
NAPS 3.0000 3.0000 2.0000 3.0255 2.9708 3.0283 3.0626 -1.37%
  QoQ % 0.00% 50.00% -33.90% 1.84% -1.90% -1.12% -
  Horiz. % 97.96% 97.96% 65.30% 98.79% 97.00% 98.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 56,191,999
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 164.23 155.93 148.75 128.03 113.18 105.21 98.67 40.58%
  QoQ % 5.32% 4.83% 16.18% 13.12% 7.58% 6.63% -
  Horiz. % 166.44% 158.03% 150.76% 129.76% 114.71% 106.63% 100.00%
EPS 22.37 20.48 19.09 20.24 21.53 21.64 22.78 -1.21%
  QoQ % 9.23% 7.28% -5.68% -5.99% -0.51% -5.00% -
  Horiz. % 98.20% 89.90% 83.80% 88.85% 94.51% 95.00% 100.00%
DPS 0.00 0.00 0.00 5.29 5.29 5.29 5.29 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% 100.00% 100.00% 100.00%
NAPS 1.9883 1.9867 1.3178 2.0059 1.9689 2.0062 2.0239 -1.18%
  QoQ % 0.08% 50.76% -34.30% 1.88% -1.86% -0.87% -
  Horiz. % 98.24% 98.16% 65.11% 99.11% 97.28% 99.13% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 6.4700 6.0800 6.2800 5.7500 5.0000 4.8200 3.9700 -
P/RPS 2.61 2.58 2.78 2.98 2.93 3.03 2.66 -1.26%
  QoQ % 1.16% -7.19% -6.71% 1.71% -3.30% 13.91% -
  Horiz. % 98.12% 96.99% 104.51% 112.03% 110.15% 113.91% 100.00%
P/EPS 19.17 19.66 21.67 18.83 15.39 14.75 11.52 40.56%
  QoQ % -2.49% -9.28% 15.08% 22.35% 4.34% 28.04% -
  Horiz. % 166.41% 170.66% 188.11% 163.45% 133.59% 128.04% 100.00%
EY 5.22 5.09 4.61 5.31 6.50 6.78 8.68 -28.82%
  QoQ % 2.55% 10.41% -13.18% -18.31% -4.13% -21.89% -
  Horiz. % 60.14% 58.64% 53.11% 61.18% 74.88% 78.11% 100.00%
DY 0.00 0.00 0.00 1.39 1.60 1.66 2.02 -
  QoQ % 0.00% 0.00% 0.00% -13.13% -3.61% -17.82% -
  Horiz. % 0.00% 0.00% 0.00% 68.81% 79.21% 82.18% 100.00%
P/NAPS 2.16 2.03 3.14 1.90 1.68 1.59 1.30 40.41%
  QoQ % 6.40% -35.35% 65.26% 13.10% 5.66% 22.31% -
  Horiz. % 166.15% 156.15% 241.54% 146.15% 129.23% 122.31% 100.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 28/07/11 31/05/11 16/02/11 29/10/10 17/08/10 17/05/10 24/02/10 -
Price 6.4900 6.3700 6.2000 6.0700 5.4200 4.9800 4.9500 -
P/RPS 2.62 2.71 2.75 3.14 3.17 3.14 3.32 -14.64%
  QoQ % -3.32% -1.45% -12.42% -0.95% 0.96% -5.42% -
  Horiz. % 78.92% 81.63% 82.83% 94.58% 95.48% 94.58% 100.00%
P/EPS 19.22 20.60 21.40 19.88 16.69 15.24 14.36 21.52%
  QoQ % -6.70% -3.74% 7.65% 19.11% 9.51% 6.13% -
  Horiz. % 133.84% 143.45% 149.03% 138.44% 116.23% 106.13% 100.00%
EY 5.20 4.85 4.67 5.03 5.99 6.56 6.96 -17.71%
  QoQ % 7.22% 3.85% -7.16% -16.03% -8.69% -5.75% -
  Horiz. % 74.71% 69.68% 67.10% 72.27% 86.06% 94.25% 100.00%
DY 0.00 0.00 0.00 1.32 1.48 1.61 1.62 -
  QoQ % 0.00% 0.00% 0.00% -10.81% -8.07% -0.62% -
  Horiz. % 0.00% 0.00% 0.00% 81.48% 91.36% 99.38% 100.00%
P/NAPS 2.16 2.12 3.10 2.01 1.82 1.64 1.62 21.21%
  QoQ % 1.89% -31.61% 54.23% 10.44% 10.98% 1.23% -
  Horiz. % 133.33% 130.86% 191.36% 124.07% 112.35% 101.23% 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.
 


 

462  223  565  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.01 
 SCOMI 0.10+0.01 
 SCOMI-WB 0.04+0.005 
 KNM 0.37+0.02 
 NETX 0.02+0.005 
 ARMADA 0.23+0.005 
 GPACKET 0.46+0.015 
 ISTONE 0.22+0.01 
 HSI-C5J 0.21+0.07 
 HSI-H6R 0.32-0.07 
Partners & Brokers