Highlights

[AIRPORT] YoY Quarter Result on 2009-06-30 [#2]

Stock [AIRPORT]: MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date 27-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Jun-2009  [#2]
Profit Trend QoQ -     -33.01%    YoY -     -7.51%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 807,816 662,699 525,014 392,861 360,289 341,681 285,987 18.88%
  YoY % 21.90% 26.23% 33.64% 9.04% 5.45% 19.47% -
  Horiz. % 282.47% 231.72% 183.58% 137.37% 125.98% 119.47% 100.00%
PBT 141,419 143,328 81,007 85,559 84,557 81,379 51,971 18.14%
  YoY % -1.33% 76.93% -5.32% 1.18% 3.91% 56.59% -
  Horiz. % 272.11% 275.78% 155.87% 164.63% 162.70% 156.59% 100.00%
Tax -40,725 -52,333 -21,377 -23,981 -18,073 -25,404 -20,682 11.94%
  YoY % 22.18% -144.81% 10.86% -32.69% 28.86% -22.83% -
  Horiz. % 196.91% 253.04% 103.36% 115.95% 87.39% 122.83% 100.00%
NP 100,694 90,995 59,630 61,578 66,484 55,975 31,289 21.49%
  YoY % 10.66% 52.60% -3.16% -7.38% 18.77% 78.90% -
  Horiz. % 321.82% 290.82% 190.58% 196.80% 212.48% 178.90% 100.00%
NP to SH 100,694 91,110 59,618 61,586 66,586 55,848 31,210 21.54%
  YoY % 10.52% 52.82% -3.20% -7.51% 19.23% 78.94% -
  Horiz. % 322.63% 291.93% 191.02% 197.33% 213.35% 178.94% 100.00%
Tax Rate 28.80 % 36.51 % 26.39 % 28.03 % 21.37 % 31.22 % 39.80 % -5.24%
  YoY % -21.12% 38.35% -5.85% 31.17% -31.55% -21.56% -
  Horiz. % 72.36% 91.73% 66.31% 70.43% 53.69% 78.44% 100.00%
Total Cost 707,122 571,704 465,384 331,283 293,805 285,706 254,698 18.53%
  YoY % 23.69% 22.85% 40.48% 12.76% 2.83% 12.17% -
  Horiz. % 277.63% 224.46% 182.72% 130.07% 115.35% 112.17% 100.00%
Net Worth 3,630,793 3,298,953 3,266,726 3,211,819 3,067,350 2,920,256 2,747,359 4.75%
  YoY % 10.06% 0.99% 1.71% 4.71% 5.04% 6.29% -
  Horiz. % 132.16% 120.08% 118.90% 116.91% 111.65% 106.29% 100.00%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 3,630,793 3,298,953 3,266,726 3,211,819 3,067,350 2,920,256 2,747,359 4.75%
  YoY % 10.06% 0.99% 1.71% 4.71% 5.04% 6.29% -
  Horiz. % 132.16% 120.08% 118.90% 116.91% 111.65% 106.29% 100.00%
NOSH 1,210,264 1,099,651 1,099,611 1,099,750 1,100,829 1,099,370 1,098,943 1.62%
  YoY % 10.06% 0.00% -0.01% -0.10% 0.13% 0.04% -
  Horiz. % 110.13% 100.06% 100.06% 100.07% 100.17% 100.04% 100.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 12.46 % 13.73 % 11.36 % 15.67 % 18.45 % 16.38 % 10.94 % 2.19%
  YoY % -9.25% 20.86% -27.50% -15.07% 12.64% 49.73% -
  Horiz. % 113.89% 125.50% 103.84% 143.24% 168.65% 149.73% 100.00%
ROE 2.77 % 2.76 % 1.83 % 1.92 % 2.17 % 1.91 % 1.14 % 15.93%
  YoY % 0.36% 50.82% -4.69% -11.52% 13.61% 67.54% -
  Horiz. % 242.98% 242.11% 160.53% 168.42% 190.35% 167.54% 100.00%
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 66.75 60.26 47.75 35.72 32.73 31.08 26.02 16.98%
  YoY % 10.77% 26.20% 33.68% 9.14% 5.31% 19.45% -
  Horiz. % 256.53% 231.59% 183.51% 137.28% 125.79% 119.45% 100.00%
EPS 8.66 8.28 5.42 5.60 6.04 5.08 2.84 20.40%
  YoY % 4.59% 52.77% -3.21% -7.28% 18.90% 78.87% -
  Horiz. % 304.93% 291.55% 190.85% 197.18% 212.68% 178.87% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 3.0000 3.0000 2.9708 2.9205 2.7864 2.6563 2.5000 3.08%
  YoY % 0.00% 0.98% 1.72% 4.81% 4.90% 6.25% -
  Horiz. % 120.00% 120.00% 118.83% 116.82% 111.46% 106.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 56,191,999
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 48.69 39.94 31.64 23.68 21.71 20.59 17.24 18.87%
  YoY % 21.91% 26.23% 33.61% 9.07% 5.44% 19.43% -
  Horiz. % 282.42% 231.67% 183.53% 137.35% 125.93% 119.43% 100.00%
EPS 6.07 5.49 3.59 3.71 4.01 3.37 1.88 21.55%
  YoY % 10.56% 52.92% -3.23% -7.48% 18.99% 79.26% -
  Horiz. % 322.87% 292.02% 190.96% 197.34% 213.30% 179.26% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 2.1883 1.9883 1.9689 1.9358 1.8487 1.7600 1.6558 4.75%
  YoY % 10.06% 0.99% 1.71% 4.71% 5.04% 6.29% -
  Horiz. % 132.16% 120.08% 118.91% 116.91% 111.65% 106.29% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 5.5600 6.4700 5.0000 3.2600 2.9000 2.8900 1.7800 -
P/RPS 8.33 10.74 10.47 9.13 8.86 9.30 6.84 3.34%
  YoY % -22.44% 2.58% 14.68% 3.05% -4.73% 35.96% -
  Horiz. % 121.78% 157.02% 153.07% 133.48% 129.53% 135.96% 100.00%
P/EPS 66.83 78.09 92.22 58.21 47.94 56.89 62.68 1.07%
  YoY % -14.42% -15.32% 58.43% 21.42% -15.73% -9.24% -
  Horiz. % 106.62% 124.59% 147.13% 92.87% 76.48% 90.76% 100.00%
EY 1.50 1.28 1.08 1.72 2.09 1.76 1.60 -1.07%
  YoY % 17.19% 18.52% -37.21% -17.70% 18.75% 10.00% -
  Horiz. % 93.75% 80.00% 67.50% 107.50% 130.62% 110.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.85 2.16 1.68 1.12 1.04 1.09 0.71 17.29%
  YoY % -14.35% 28.57% 50.00% 7.69% -4.59% 53.52% -
  Horiz. % 260.56% 304.23% 236.62% 157.75% 146.48% 153.52% 100.00%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 27/07/12 28/07/11 17/08/10 27/08/09 28/08/08 30/08/07 30/08/06 -
Price 5.5700 6.4900 5.4200 3.3400 2.7400 2.5800 1.8500 -
P/RPS 8.34 10.77 11.35 9.35 8.37 8.30 7.11 2.69%
  YoY % -22.56% -5.11% 21.39% 11.71% 0.84% 16.74% -
  Horiz. % 117.30% 151.48% 159.63% 131.50% 117.72% 116.74% 100.00%
P/EPS 66.95 78.33 99.97 59.64 45.30 50.79 65.14 0.46%
  YoY % -14.53% -21.65% 67.62% 31.66% -10.81% -22.03% -
  Horiz. % 102.78% 120.25% 153.47% 91.56% 69.54% 77.97% 100.00%
EY 1.49 1.28 1.00 1.68 2.21 1.97 1.54 -0.55%
  YoY % 16.41% 28.00% -40.48% -23.98% 12.18% 27.92% -
  Horiz. % 96.75% 83.12% 64.94% 109.09% 143.51% 127.92% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.86 2.16 1.82 1.14 0.98 0.97 0.74 16.59%
  YoY % -13.89% 18.68% 59.65% 16.33% 1.03% 31.08% -
  Horiz. % 251.35% 291.89% 245.95% 154.05% 132.43% 131.08% 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.
 


 

486  308  554  568 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.27+0.07 
 EKOVEST 0.935+0.065 
 BARAKAH 0.105+0.01 
 EKOVEST-WB 0.445+0.075 
 SAPNRG 0.335+0.005 
 PWORTH 0.075+0.005 
 KNM 0.175+0.005 
 IMPIANA 0.05-0.005 
 IWCITY 1.19+0.01 
 VELESTO 0.32+0.005 
Partners & Brokers