Highlights

[AIRPORT] QoQ TTM Result on 2010-03-31 [#1]

Stock [AIRPORT]: MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date 17-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     -4.97%    YoY -     17.43%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 2,468,004 2,124,248 1,877,830 1,745,677 1,637,093 1,515,168 1,502,351 39.10%
  QoQ % 16.18% 13.12% 7.57% 6.63% 8.05% 0.85% -
  Horiz. % 164.28% 141.39% 124.99% 116.20% 108.97% 100.85% 100.00%
PBT 474,966 450,445 470,004 474,556 480,098 417,332 440,302 5.17%
  QoQ % 5.44% -4.16% -0.96% -1.15% 15.04% -5.22% -
  Horiz. % 107.87% 102.30% 106.75% 107.78% 109.04% 94.78% 100.00%
Tax -157,494 -114,091 -112,246 -114,850 -101,520 -122,576 -138,981 8.67%
  QoQ % -38.04% -1.64% 2.27% -13.13% 17.18% 11.80% -
  Horiz. % 113.32% 82.09% 80.76% 82.64% 73.05% 88.20% 100.00%
NP 317,472 336,354 357,758 359,706 378,578 294,756 301,321 3.53%
  QoQ % -5.61% -5.98% -0.54% -4.98% 28.44% -2.18% -
  Horiz. % 105.36% 111.63% 118.73% 119.38% 125.64% 97.82% 100.00%
NP to SH 316,784 335,842 357,158 359,126 377,922 294,187 300,820 3.50%
  QoQ % -5.67% -5.97% -0.55% -4.97% 28.46% -2.20% -
  Horiz. % 105.31% 111.64% 118.73% 119.38% 125.63% 97.80% 100.00%
Tax Rate 33.16 % 25.33 % 23.88 % 24.20 % 21.15 % 29.37 % 31.56 % 3.34%
  QoQ % 30.91% 6.07% -1.32% 14.42% -27.99% -6.94% -
  Horiz. % 105.07% 80.26% 75.67% 76.68% 67.02% 93.06% 100.00%
Total Cost 2,150,532 1,787,894 1,520,072 1,385,971 1,258,515 1,220,412 1,201,030 47.30%
  QoQ % 20.28% 17.62% 9.68% 10.13% 3.12% 1.61% -
  Horiz. % 179.06% 148.86% 126.56% 115.40% 104.79% 101.61% 100.00%
Net Worth 2,186,557 3,328,211 3,266,726 3,328,606 3,358,036 3,283,197 3,211,819 -22.56%
  QoQ % -34.30% 1.88% -1.86% -0.88% 2.28% 2.22% -
  Horiz. % 68.08% 103.62% 101.71% 103.64% 104.55% 102.22% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 0 87,717 87,717 87,717 87,717 43,690 43,690 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 100.77% 0.00% -
  Horiz. % 0.00% 200.77% 200.77% 200.77% 200.77% 100.00% 100.00%
Div Payout % - % 26.12 % 24.56 % 24.43 % 23.21 % 14.85 % 14.52 % -
  QoQ % 0.00% 6.35% 0.53% 5.26% 56.30% 2.27% -
  Horiz. % 0.00% 179.89% 169.15% 168.25% 159.85% 102.27% 100.00%
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 2,186,557 3,328,211 3,266,726 3,328,606 3,358,036 3,283,197 3,211,819 -22.56%
  QoQ % -34.30% 1.88% -1.86% -0.88% 2.28% 2.22% -
  Horiz. % 68.08% 103.62% 101.71% 103.64% 104.55% 102.22% 100.00%
NOSH 1,093,278 1,100,053 1,099,611 1,099,166 1,096,465 1,099,235 1,099,750 -0.39%
  QoQ % -0.62% 0.04% 0.04% 0.25% -0.25% -0.05% -
  Horiz. % 99.41% 100.03% 99.99% 99.95% 99.70% 99.95% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 12.86 % 15.83 % 19.05 % 20.61 % 23.13 % 19.45 % 20.06 % -25.59%
  QoQ % -18.76% -16.90% -7.57% -10.89% 18.92% -3.04% -
  Horiz. % 64.11% 78.91% 94.97% 102.74% 115.30% 96.96% 100.00%
ROE 14.49 % 10.09 % 10.93 % 10.79 % 11.25 % 8.96 % 9.37 % 33.62%
  QoQ % 43.61% -7.69% 1.30% -4.09% 25.56% -4.38% -
  Horiz. % 154.64% 107.68% 116.65% 115.15% 120.06% 95.62% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 225.74 193.10 170.77 158.82 149.31 137.84 136.61 39.64%
  QoQ % 16.90% 13.08% 7.52% 6.37% 8.32% 0.90% -
  Horiz. % 165.24% 141.35% 125.01% 116.26% 109.30% 100.90% 100.00%
EPS 28.98 30.53 32.48 32.67 34.47 26.76 27.35 3.92%
  QoQ % -5.08% -6.00% -0.58% -5.22% 28.81% -2.16% -
  Horiz. % 105.96% 111.63% 118.76% 119.45% 126.03% 97.84% 100.00%
DPS 0.00 8.00 8.00 8.00 8.00 4.00 4.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 100.00% 0.00% -
  Horiz. % 0.00% 200.00% 200.00% 200.00% 200.00% 100.00% 100.00%
NAPS 2.0000 3.0255 2.9708 3.0283 3.0626 2.9868 2.9205 -22.25%
  QoQ % -33.90% 1.84% -1.90% -1.12% 2.54% 2.27% -
  Horiz. % 68.48% 103.60% 101.72% 103.69% 104.87% 102.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 56,191,999
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 148.75 128.03 113.18 105.21 98.67 91.32 90.55 39.10%
  QoQ % 16.18% 13.12% 7.58% 6.63% 8.05% 0.85% -
  Horiz. % 164.27% 141.39% 124.99% 116.19% 108.97% 100.85% 100.00%
EPS 19.09 20.24 21.53 21.64 22.78 17.73 18.13 3.49%
  QoQ % -5.68% -5.99% -0.51% -5.00% 28.48% -2.21% -
  Horiz. % 105.30% 111.64% 118.75% 119.36% 125.65% 97.79% 100.00%
DPS 0.00 5.29 5.29 5.29 5.29 2.63 2.63 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 101.14% 0.00% -
  Horiz. % 0.00% 201.14% 201.14% 201.14% 201.14% 100.00% 100.00%
NAPS 1.3178 2.0059 1.9689 2.0062 2.0239 1.9788 1.9358 -22.56%
  QoQ % -34.30% 1.88% -1.86% -0.87% 2.28% 2.22% -
  Horiz. % 68.08% 103.62% 101.71% 103.64% 104.55% 102.22% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 6.2800 5.7500 5.0000 4.8200 3.9700 3.4500 3.2600 -
P/RPS 2.78 2.98 2.93 3.03 2.66 2.50 2.39 10.57%
  QoQ % -6.71% 1.71% -3.30% 13.91% 6.40% 4.60% -
  Horiz. % 116.32% 124.69% 122.59% 126.78% 111.30% 104.60% 100.00%
P/EPS 21.67 18.83 15.39 14.75 11.52 12.89 11.92 48.79%
  QoQ % 15.08% 22.35% 4.34% 28.04% -10.63% 8.14% -
  Horiz. % 181.80% 157.97% 129.11% 123.74% 96.64% 108.14% 100.00%
EY 4.61 5.31 6.50 6.78 8.68 7.76 8.39 -32.84%
  QoQ % -13.18% -18.31% -4.13% -21.89% 11.86% -7.51% -
  Horiz. % 54.95% 63.29% 77.47% 80.81% 103.46% 92.49% 100.00%
DY 0.00 1.39 1.60 1.66 2.02 1.16 1.23 -
  QoQ % 0.00% -13.13% -3.61% -17.82% 74.14% -5.69% -
  Horiz. % 0.00% 113.01% 130.08% 134.96% 164.23% 94.31% 100.00%
P/NAPS 3.14 1.90 1.68 1.59 1.30 1.16 1.12 98.45%
  QoQ % 65.26% 13.10% 5.66% 22.31% 12.07% 3.57% -
  Horiz. % 280.36% 169.64% 150.00% 141.96% 116.07% 103.57% 100.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 16/02/11 29/10/10 17/08/10 17/05/10 24/02/10 25/11/09 27/08/09 -
Price 6.2000 6.0700 5.4200 4.9800 4.9500 3.7500 3.3400 -
P/RPS 2.75 3.14 3.17 3.14 3.32 2.72 2.44 8.28%
  QoQ % -12.42% -0.95% 0.96% -5.42% 22.06% 11.48% -
  Horiz. % 112.70% 128.69% 129.92% 128.69% 136.07% 111.48% 100.00%
P/EPS 21.40 19.88 16.69 15.24 14.36 14.01 12.21 45.22%
  QoQ % 7.65% 19.11% 9.51% 6.13% 2.50% 14.74% -
  Horiz. % 175.27% 162.82% 136.69% 124.82% 117.61% 114.74% 100.00%
EY 4.67 5.03 5.99 6.56 6.96 7.14 8.19 -31.17%
  QoQ % -7.16% -16.03% -8.69% -5.75% -2.52% -12.82% -
  Horiz. % 57.02% 61.42% 73.14% 80.10% 84.98% 87.18% 100.00%
DY 0.00 1.32 1.48 1.61 1.62 1.07 1.20 -
  QoQ % 0.00% -10.81% -8.07% -0.62% 51.40% -10.83% -
  Horiz. % 0.00% 110.00% 123.33% 134.17% 135.00% 89.17% 100.00%
P/NAPS 3.10 2.01 1.82 1.64 1.62 1.26 1.14 94.47%
  QoQ % 54.23% 10.44% 10.98% 1.23% 28.57% 10.53% -
  Horiz. % 271.93% 176.32% 159.65% 143.86% 142.11% 110.53% 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.
 


 

197  305  559  1085 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ISTONE 0.250.00 
 VELESTO-WA 0.150.00 
 KNM 0.395-0.005 
 SAPNRG-WA 0.130.00 
 GPACKET-WB 0.125+0.005 
 SAPNRG 0.305-0.005 
 VELESTO 0.325-0.005 
 ALAM 0.115+0.01 
 REACH 0.22+0.03 
 REACH-WA 0.075+0.02 
Partners & Brokers