Highlights

[AIRPORT] QoQ TTM Result on 2010-12-31 [#4]

Stock [AIRPORT]: MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date 16-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     -5.67%    YoY -     -16.18%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 2,762,223 2,724,846 2,587,161 2,468,004 2,124,248 1,877,830 1,745,677 35.75%
  QoQ % 1.37% 5.32% 4.83% 16.18% 13.12% 7.57% -
  Horiz. % 158.23% 156.09% 148.20% 141.38% 121.69% 107.57% 100.00%
PBT 620,926 558,481 496,160 474,966 450,445 470,004 474,556 19.61%
  QoQ % 11.18% 12.56% 4.46% 5.44% -4.16% -0.96% -
  Horiz. % 130.84% 117.68% 104.55% 100.09% 94.92% 99.04% 100.00%
Tax -193,975 -186,616 -155,660 -157,494 -114,091 -112,246 -114,850 41.78%
  QoQ % -3.94% -19.89% 1.16% -38.04% -1.64% 2.27% -
  Horiz. % 168.89% 162.49% 135.53% 137.13% 99.34% 97.73% 100.00%
NP 426,951 371,865 340,500 317,472 336,354 357,758 359,706 12.09%
  QoQ % 14.81% 9.21% 7.25% -5.61% -5.98% -0.54% -
  Horiz. % 118.69% 103.38% 94.66% 88.26% 93.51% 99.46% 100.00%
NP to SH 426,278 371,231 339,739 316,784 335,842 357,158 359,126 12.09%
  QoQ % 14.83% 9.27% 7.25% -5.67% -5.97% -0.55% -
  Horiz. % 118.70% 103.37% 94.60% 88.21% 93.52% 99.45% 100.00%
Tax Rate 31.24 % 33.41 % 31.37 % 33.16 % 25.33 % 23.88 % 24.20 % 18.54%
  QoQ % -6.50% 6.50% -5.40% 30.91% 6.07% -1.32% -
  Horiz. % 129.09% 138.06% 129.63% 137.02% 104.67% 98.68% 100.00%
Total Cost 2,335,272 2,352,981 2,246,661 2,150,532 1,787,894 1,520,072 1,385,971 41.55%
  QoQ % -0.75% 4.73% 4.47% 20.28% 17.62% 9.68% -
  Horiz. % 168.49% 169.77% 162.10% 155.16% 129.00% 109.68% 100.00%
Net Worth 3,301,587 3,298,953 3,296,259 2,186,557 3,328,211 3,266,726 3,328,606 -0.54%
  QoQ % 0.08% 0.08% 50.75% -34.30% 1.88% -1.86% -
  Horiz. % 99.19% 99.11% 99.03% 65.69% 99.99% 98.14% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 0 0 0 0 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% 0.00% 100.00% 100.00% 100.00%
Div Payout % - % - % - % - % 26.12 % 24.56 % 24.43 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 6.35% 0.53% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 106.92% 100.53% 100.00%
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 3,301,587 3,298,953 3,296,259 2,186,557 3,328,211 3,266,726 3,328,606 -0.54%
  QoQ % 0.08% 0.08% 50.75% -34.30% 1.88% -1.86% -
  Horiz. % 99.19% 99.11% 99.03% 65.69% 99.99% 98.14% 100.00%
NOSH 1,100,529 1,099,651 1,098,753 1,093,278 1,100,053 1,099,611 1,099,166 0.08%
  QoQ % 0.08% 0.08% 0.50% -0.62% 0.04% 0.04% -
  Horiz. % 100.12% 100.04% 99.96% 99.46% 100.08% 100.04% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 15.46 % 13.65 % 13.16 % 12.86 % 15.83 % 19.05 % 20.61 % -17.43%
  QoQ % 13.26% 3.72% 2.33% -18.76% -16.90% -7.57% -
  Horiz. % 75.01% 66.23% 63.85% 62.40% 76.81% 92.43% 100.00%
ROE 12.91 % 11.25 % 10.31 % 14.49 % 10.09 % 10.93 % 10.79 % 12.69%
  QoQ % 14.76% 9.12% -28.85% 43.61% -7.69% 1.30% -
  Horiz. % 119.65% 104.26% 95.55% 134.29% 93.51% 101.30% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 250.99 247.79 235.46 225.74 193.10 170.77 158.82 35.64%
  QoQ % 1.29% 5.24% 4.31% 16.90% 13.08% 7.52% -
  Horiz. % 158.03% 156.02% 148.26% 142.14% 121.58% 107.52% 100.00%
EPS 38.73 33.76 30.92 28.98 30.53 32.48 32.67 12.00%
  QoQ % 14.72% 9.18% 6.69% -5.08% -6.00% -0.58% -
  Horiz. % 118.55% 103.34% 94.64% 88.71% 93.45% 99.42% 100.00%
DPS 0.00 0.00 0.00 0.00 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% 0.00% 100.00% 100.00% 100.00%
NAPS 3.0000 3.0000 3.0000 2.0000 3.0255 2.9708 3.0283 -0.62%
  QoQ % 0.00% 0.00% 50.00% -33.90% 1.84% -1.90% -
  Horiz. % 99.07% 99.07% 99.07% 66.04% 99.91% 98.10% 100.00%
Adjusted Per Share Value based on latest NOSH - 56,191,999
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 166.48 164.23 155.93 148.75 128.03 113.18 105.21 35.75%
  QoQ % 1.37% 5.32% 4.83% 16.18% 13.12% 7.58% -
  Horiz. % 158.24% 156.10% 148.21% 141.38% 121.69% 107.58% 100.00%
EPS 25.69 22.37 20.48 19.09 20.24 21.53 21.64 12.11%
  QoQ % 14.84% 9.23% 7.28% -5.68% -5.99% -0.51% -
  Horiz. % 118.72% 103.37% 94.64% 88.22% 93.53% 99.49% 100.00%
DPS 0.00 0.00 0.00 0.00 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% 0.00% 100.00% 100.00% 100.00%
NAPS 1.9899 1.9883 1.9867 1.3178 2.0059 1.9689 2.0062 -0.54%
  QoQ % 0.08% 0.08% 50.76% -34.30% 1.88% -1.86% -
  Horiz. % 99.19% 99.11% 99.03% 65.69% 99.99% 98.14% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 5.2900 6.4700 6.0800 6.2800 5.7500 5.0000 4.8200 -
P/RPS 2.11 2.61 2.58 2.78 2.98 2.93 3.03 -21.42%
  QoQ % -19.16% 1.16% -7.19% -6.71% 1.71% -3.30% -
  Horiz. % 69.64% 86.14% 85.15% 91.75% 98.35% 96.70% 100.00%
P/EPS 13.66 19.17 19.66 21.67 18.83 15.39 14.75 -4.98%
  QoQ % -28.74% -2.49% -9.28% 15.08% 22.35% 4.34% -
  Horiz. % 92.61% 129.97% 133.29% 146.92% 127.66% 104.34% 100.00%
EY 7.32 5.22 5.09 4.61 5.31 6.50 6.78 5.24%
  QoQ % 40.23% 2.55% 10.41% -13.18% -18.31% -4.13% -
  Horiz. % 107.96% 76.99% 75.07% 67.99% 78.32% 95.87% 100.00%
DY 0.00 0.00 0.00 0.00 1.39 1.60 1.66 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -13.13% -3.61% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 83.73% 96.39% 100.00%
P/NAPS 1.76 2.16 2.03 3.14 1.90 1.68 1.59 7.00%
  QoQ % -18.52% 6.40% -35.35% 65.26% 13.10% 5.66% -
  Horiz. % 110.69% 135.85% 127.67% 197.48% 119.50% 105.66% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 25/10/11 28/07/11 31/05/11 16/02/11 29/10/10 17/08/10 17/05/10 -
Price 5.8800 6.4900 6.3700 6.2000 6.0700 5.4200 4.9800 -
P/RPS 2.34 2.62 2.71 2.75 3.14 3.17 3.14 -17.79%
  QoQ % -10.69% -3.32% -1.45% -12.42% -0.95% 0.96% -
  Horiz. % 74.52% 83.44% 86.31% 87.58% 100.00% 100.96% 100.00%
P/EPS 15.18 19.22 20.60 21.40 19.88 16.69 15.24 -0.26%
  QoQ % -21.02% -6.70% -3.74% 7.65% 19.11% 9.51% -
  Horiz. % 99.61% 126.12% 135.17% 140.42% 130.45% 109.51% 100.00%
EY 6.59 5.20 4.85 4.67 5.03 5.99 6.56 0.30%
  QoQ % 26.73% 7.22% 3.85% -7.16% -16.03% -8.69% -
  Horiz. % 100.46% 79.27% 73.93% 71.19% 76.68% 91.31% 100.00%
DY 0.00 0.00 0.00 0.00 1.32 1.48 1.61 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -10.81% -8.07% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 81.99% 91.93% 100.00%
P/NAPS 1.96 2.16 2.12 3.10 2.01 1.82 1.64 12.61%
  QoQ % -9.26% 1.89% -31.61% 54.23% 10.44% 10.98% -
  Horiz. % 119.51% 131.71% 129.27% 189.02% 122.56% 110.98% 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.
 


 

385  274  558  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.1250.00 
 NETX 0.0150.00 
 EFORCE 0.705+0.05 
 ARMADA 0.24+0.01 
 KNM 0.3650.00 
 MYEG 1.68+0.07 
 VSOLAR 0.21-0.02 
 HSI-C5P 0.285+0.015 
 ISTONE 0.2050.00 
 GPACKET 0.525+0.02 
Partners & Brokers