Highlights

[AIRPORT] QoQ TTM Result on 2009-12-31 [#4]

Stock [AIRPORT]: MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date 24-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     28.46%    YoY -     23.71%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 2,124,248 1,877,830 1,745,677 1,637,093 1,515,168 1,502,351 1,469,779 27.80%
  QoQ % 13.12% 7.57% 6.63% 8.05% 0.85% 2.22% -
  Horiz. % 144.53% 127.76% 118.77% 111.38% 103.09% 102.22% 100.00%
PBT 450,445 470,004 474,556 480,098 417,332 440,302 439,300 1.68%
  QoQ % -4.16% -0.96% -1.15% 15.04% -5.22% 0.23% -
  Horiz. % 102.54% 106.99% 108.03% 109.29% 95.00% 100.23% 100.00%
Tax -114,091 -112,246 -114,850 -101,520 -122,576 -138,981 -133,073 -9.74%
  QoQ % -1.64% 2.27% -13.13% 17.18% 11.80% -4.44% -
  Horiz. % 85.74% 84.35% 86.31% 76.29% 92.11% 104.44% 100.00%
NP 336,354 357,758 359,706 378,578 294,756 301,321 306,227 6.45%
  QoQ % -5.98% -0.54% -4.98% 28.44% -2.18% -1.60% -
  Horiz. % 109.84% 116.83% 117.46% 123.63% 96.25% 98.40% 100.00%
NP to SH 335,842 357,158 359,126 377,922 294,187 300,820 305,820 6.44%
  QoQ % -5.97% -0.55% -4.97% 28.46% -2.20% -1.63% -
  Horiz. % 109.82% 116.79% 117.43% 123.58% 96.20% 98.37% 100.00%
Tax Rate 25.33 % 23.88 % 24.20 % 21.15 % 29.37 % 31.56 % 30.29 % -11.23%
  QoQ % 6.07% -1.32% 14.42% -27.99% -6.94% 4.19% -
  Horiz. % 83.62% 78.84% 79.89% 69.83% 96.96% 104.19% 100.00%
Total Cost 1,787,894 1,520,072 1,385,971 1,258,515 1,220,412 1,201,030 1,163,552 33.12%
  QoQ % 17.62% 9.68% 10.13% 3.12% 1.61% 3.22% -
  Horiz. % 153.66% 130.64% 119.12% 108.16% 104.89% 103.22% 100.00%
Net Worth 3,328,211 3,266,726 3,328,606 3,358,036 3,283,197 3,211,819 3,267,814 1.23%
  QoQ % 1.88% -1.86% -0.88% 2.28% 2.22% -1.71% -
  Horiz. % 101.85% 99.97% 101.86% 102.76% 100.47% 98.29% 100.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 87,717 87,717 87,717 87,717 43,690 43,690 43,690 59.08%
  QoQ % 0.00% 0.00% 0.00% 100.77% 0.00% 0.00% -
  Horiz. % 200.77% 200.77% 200.77% 200.77% 100.00% 100.00% 100.00%
Div Payout % 26.12 % 24.56 % 24.43 % 23.21 % 14.85 % 14.52 % 14.29 % 49.44%
  QoQ % 6.35% 0.53% 5.26% 56.30% 2.27% 1.61% -
  Horiz. % 182.79% 171.87% 170.96% 162.42% 103.92% 101.61% 100.00%
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 3,328,211 3,266,726 3,328,606 3,358,036 3,283,197 3,211,819 3,267,814 1.23%
  QoQ % 1.88% -1.86% -0.88% 2.28% 2.22% -1.71% -
  Horiz. % 101.85% 99.97% 101.86% 102.76% 100.47% 98.29% 100.00%
NOSH 1,100,053 1,099,611 1,099,166 1,096,465 1,099,235 1,099,750 1,098,351 0.10%
  QoQ % 0.04% 0.04% 0.25% -0.25% -0.05% 0.13% -
  Horiz. % 100.15% 100.11% 100.07% 99.83% 100.08% 100.13% 100.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 15.83 % 19.05 % 20.61 % 23.13 % 19.45 % 20.06 % 20.83 % -16.71%
  QoQ % -16.90% -7.57% -10.89% 18.92% -3.04% -3.70% -
  Horiz. % 76.00% 91.45% 98.94% 111.04% 93.37% 96.30% 100.00%
ROE 10.09 % 10.93 % 10.79 % 11.25 % 8.96 % 9.37 % 9.36 % 5.13%
  QoQ % -7.69% 1.30% -4.09% 25.56% -4.38% 0.11% -
  Horiz. % 107.80% 116.77% 115.28% 120.19% 95.73% 100.11% 100.00%
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 193.10 170.77 158.82 149.31 137.84 136.61 133.82 27.67%
  QoQ % 13.08% 7.52% 6.37% 8.32% 0.90% 2.08% -
  Horiz. % 144.30% 127.61% 118.68% 111.58% 103.00% 102.08% 100.00%
EPS 30.53 32.48 32.67 34.47 26.76 27.35 27.84 6.34%
  QoQ % -6.00% -0.58% -5.22% 28.81% -2.16% -1.76% -
  Horiz. % 109.66% 116.67% 117.35% 123.81% 96.12% 98.24% 100.00%
DPS 8.00 8.00 8.00 8.00 4.00 4.00 4.00 58.67%
  QoQ % 0.00% 0.00% 0.00% 100.00% 0.00% 0.00% -
  Horiz. % 200.00% 200.00% 200.00% 200.00% 100.00% 100.00% 100.00%
NAPS 3.0255 2.9708 3.0283 3.0626 2.9868 2.9205 2.9752 1.12%
  QoQ % 1.84% -1.90% -1.12% 2.54% 2.27% -1.84% -
  Horiz. % 101.69% 99.85% 101.78% 102.94% 100.39% 98.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,659,191
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 128.03 113.18 105.21 98.67 91.32 90.55 88.58 27.81%
  QoQ % 13.12% 7.58% 6.63% 8.05% 0.85% 2.22% -
  Horiz. % 144.54% 127.77% 118.77% 111.39% 103.09% 102.22% 100.00%
EPS 20.24 21.53 21.64 22.78 17.73 18.13 18.43 6.44%
  QoQ % -5.99% -0.51% -5.00% 28.48% -2.21% -1.63% -
  Horiz. % 109.82% 116.82% 117.42% 123.60% 96.20% 98.37% 100.00%
DPS 5.29 5.29 5.29 5.29 2.63 2.63 2.63 59.28%
  QoQ % 0.00% 0.00% 0.00% 101.14% 0.00% 0.00% -
  Horiz. % 201.14% 201.14% 201.14% 201.14% 100.00% 100.00% 100.00%
NAPS 2.0059 1.9689 2.0062 2.0239 1.9788 1.9358 1.9695 1.23%
  QoQ % 1.88% -1.86% -0.87% 2.28% 2.22% -1.71% -
  Horiz. % 101.85% 99.97% 101.86% 102.76% 100.47% 98.29% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 5.7500 5.0000 4.8200 3.9700 3.4500 3.2600 2.4900 -
P/RPS 2.98 2.93 3.03 2.66 2.50 2.39 1.86 36.88%
  QoQ % 1.71% -3.30% 13.91% 6.40% 4.60% 28.49% -
  Horiz. % 160.22% 157.53% 162.90% 143.01% 134.41% 128.49% 100.00%
P/EPS 18.83 15.39 14.75 11.52 12.89 11.92 8.94 64.24%
  QoQ % 22.35% 4.34% 28.04% -10.63% 8.14% 33.33% -
  Horiz. % 210.63% 172.15% 164.99% 128.86% 144.18% 133.33% 100.00%
EY 5.31 6.50 6.78 8.68 7.76 8.39 11.18 -39.10%
  QoQ % -18.31% -4.13% -21.89% 11.86% -7.51% -24.96% -
  Horiz. % 47.50% 58.14% 60.64% 77.64% 69.41% 75.04% 100.00%
DY 1.39 1.60 1.66 2.02 1.16 1.23 1.61 -9.32%
  QoQ % -13.13% -3.61% -17.82% 74.14% -5.69% -23.60% -
  Horiz. % 86.34% 99.38% 103.11% 125.47% 72.05% 76.40% 100.00%
P/NAPS 1.90 1.68 1.59 1.30 1.16 1.12 0.84 72.23%
  QoQ % 13.10% 5.66% 22.31% 12.07% 3.57% 33.33% -
  Horiz. % 226.19% 200.00% 189.29% 154.76% 138.10% 133.33% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/10/10 17/08/10 17/05/10 24/02/10 25/11/09 27/08/09 28/05/09 -
Price 6.0700 5.4200 4.9800 4.9500 3.7500 3.3400 3.6000 -
P/RPS 3.14 3.17 3.14 3.32 2.72 2.44 2.69 10.85%
  QoQ % -0.95% 0.96% -5.42% 22.06% 11.48% -9.29% -
  Horiz. % 116.73% 117.84% 116.73% 123.42% 101.12% 90.71% 100.00%
P/EPS 19.88 16.69 15.24 14.36 14.01 12.21 12.93 33.18%
  QoQ % 19.11% 9.51% 6.13% 2.50% 14.74% -5.57% -
  Horiz. % 153.75% 129.08% 117.87% 111.06% 108.35% 94.43% 100.00%
EY 5.03 5.99 6.56 6.96 7.14 8.19 7.73 -24.89%
  QoQ % -16.03% -8.69% -5.75% -2.52% -12.82% 5.95% -
  Horiz. % 65.07% 77.49% 84.86% 90.04% 92.37% 105.95% 100.00%
DY 1.32 1.48 1.61 1.62 1.07 1.20 1.11 12.23%
  QoQ % -10.81% -8.07% -0.62% 51.40% -10.83% 8.11% -
  Horiz. % 118.92% 133.33% 145.05% 145.95% 96.40% 108.11% 100.00%
P/NAPS 2.01 1.82 1.64 1.62 1.26 1.14 1.21 40.22%
  QoQ % 10.44% 10.98% 1.23% 28.57% 10.53% -5.79% -
  Horiz. % 166.12% 150.41% 135.54% 133.88% 104.13% 94.21% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

585  513  444  437 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.27+0.01 
 NICE 0.23+0.115 
 PHB 0.035+0.005 
 IRIS 0.435+0.06 
 PHB-WB 0.025+0.005 
 BORNOIL 0.050.00 
 K1 0.63+0.025 
 FINTEC 0.125-0.005 
 XDL 0.07+0.005 
 BIOHLDG 0.35+0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers