Highlights

[AIRPORT] YoY Quarter Result on 2009-09-30 [#3]

Stock [AIRPORT]: MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date 25-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     35.47%    YoY -     -7.36%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 754,266 661,155 623,778 377,360 364,543 351,001 255,615 19.74%
  YoY % 14.08% 5.99% 65.30% 3.52% 3.86% 37.32% -
  Horiz. % 295.08% 258.65% 244.03% 147.63% 142.61% 137.32% 100.00%
PBT 172,861 154,126 91,681 111,240 134,210 88,124 52,715 21.87%
  YoY % 12.16% 68.11% -17.58% -17.11% 52.30% 67.17% -
  Horiz. % 327.92% 292.38% 173.92% 211.02% 254.60% 167.17% 100.00%
Tax -59,853 -36,944 -29,585 -27,740 -44,145 -32,462 -34,332 9.70%
  YoY % -62.01% -24.87% -6.65% 37.16% -35.99% 5.45% -
  Horiz. % 174.34% 107.61% 86.17% 80.80% 128.58% 94.55% 100.00%
NP 113,008 117,182 62,096 83,500 90,065 55,662 18,383 35.31%
  YoY % -3.56% 88.71% -25.63% -7.29% 61.81% 202.79% -
  Horiz. % 614.74% 637.45% 337.79% 454.22% 489.94% 302.79% 100.00%
NP to SH 113,008 117,163 62,116 83,432 90,065 55,777 18,304 35.41%
  YoY % -3.55% 88.62% -25.55% -7.36% 61.47% 204.73% -
  Horiz. % 617.40% 640.10% 339.36% 455.81% 492.05% 304.73% 100.00%
Tax Rate 34.62 % 23.97 % 32.27 % 24.94 % 32.89 % 36.84 % 65.13 % -9.99%
  YoY % 44.43% -25.72% 29.39% -24.17% -10.72% -43.44% -
  Horiz. % 53.16% 36.80% 49.55% 38.29% 50.50% 56.56% 100.00%
Total Cost 641,258 543,973 561,682 293,860 274,478 295,339 237,232 18.01%
  YoY % 17.88% -3.15% 91.14% 7.06% -7.06% 24.49% -
  Horiz. % 270.31% 229.30% 236.76% 123.87% 115.70% 124.49% 100.00%
Net Worth 4,347,057 3,301,587 3,328,211 3,283,197 3,153,710 2,945,949 2,745,600 7.95%
  YoY % 31.67% -0.80% 1.37% 4.11% 7.05% 7.30% -
  Horiz. % 158.33% 120.25% 121.22% 119.58% 114.86% 107.30% 100.00%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 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
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 4,347,057 3,301,587 3,328,211 3,283,197 3,153,710 2,945,949 2,745,600 7.95%
  YoY % 31.67% -0.80% 1.37% 4.11% 7.05% 7.30% -
  Horiz. % 158.33% 120.25% 121.22% 119.58% 114.86% 107.30% 100.00%
NOSH 1,209,935 1,100,529 1,100,053 1,099,235 1,100,195 1,100,138 1,102,650 1.56%
  YoY % 9.94% 0.04% 0.07% -0.09% 0.01% -0.23% -
  Horiz. % 109.73% 99.81% 99.76% 99.69% 99.78% 99.77% 100.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 14.98 % 17.72 % 9.95 % 22.13 % 24.71 % 15.86 % 7.19 % 13.00%
  YoY % -15.46% 78.09% -55.04% -10.44% 55.80% 120.58% -
  Horiz. % 208.34% 246.45% 138.39% 307.79% 343.67% 220.58% 100.00%
ROE 2.60 % 3.55 % 1.87 % 2.54 % 2.86 % 1.89 % 0.67 % 25.33%
  YoY % -26.76% 89.84% -26.38% -11.19% 51.32% 182.09% -
  Horiz. % 388.06% 529.85% 279.10% 379.10% 426.87% 282.09% 100.00%
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 62.34 60.08 56.70 34.33 33.13 31.91 23.18 17.91%
  YoY % 3.76% 5.96% 65.16% 3.62% 3.82% 37.66% -
  Horiz. % 268.94% 259.19% 244.61% 148.10% 142.92% 137.66% 100.00%
EPS 9.60 10.65 5.65 7.59 8.19 5.07 1.66 33.94%
  YoY % -9.86% 88.50% -25.56% -7.33% 61.54% 205.42% -
  Horiz. % 578.31% 641.57% 340.36% 457.23% 493.37% 305.42% 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 3.5928 3.0000 3.0255 2.9868 2.8665 2.6778 2.4900 6.30%
  YoY % 19.76% -0.84% 1.30% 4.20% 7.05% 7.54% -
  Horiz. % 144.29% 120.48% 121.51% 119.95% 115.12% 107.54% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,823,211
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 41.37 36.26 34.21 20.70 19.99 19.25 14.02 19.74%
  YoY % 14.09% 5.99% 65.27% 3.55% 3.84% 37.30% -
  Horiz. % 295.08% 258.63% 244.01% 147.65% 142.58% 137.30% 100.00%
EPS 6.20 6.43 3.41 4.58 4.94 3.06 1.00 35.50%
  YoY % -3.58% 88.56% -25.55% -7.29% 61.44% 206.00% -
  Horiz. % 620.00% 643.00% 341.00% 458.00% 494.00% 306.00% 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 2.3843 1.8109 1.8255 1.8008 1.7298 1.6158 1.5059 7.95%
  YoY % 31.66% -0.80% 1.37% 4.10% 7.06% 7.30% -
  Horiz. % 158.33% 120.25% 121.22% 119.58% 114.87% 107.30% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 5.5600 5.2900 5.7500 3.4500 2.6100 2.8600 2.0500 -
P/RPS 8.92 8.81 10.14 10.05 7.88 8.96 8.84 0.15%
  YoY % 1.25% -13.12% 0.90% 27.54% -12.05% 1.36% -
  Horiz. % 100.90% 99.66% 114.71% 113.69% 89.14% 101.36% 100.00%
P/EPS 59.53 49.69 101.83 45.45 31.88 56.41 123.49 -11.44%
  YoY % 19.80% -51.20% 124.05% 42.57% -43.49% -54.32% -
  Horiz. % 48.21% 40.24% 82.46% 36.80% 25.82% 45.68% 100.00%
EY 1.68 2.01 0.98 2.20 3.14 1.77 0.81 12.92%
  YoY % -16.42% 105.10% -55.45% -29.94% 77.40% 118.52% -
  Horiz. % 207.41% 248.15% 120.99% 271.60% 387.65% 218.52% 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 1.55 1.76 1.90 1.16 0.91 1.07 0.82 11.18%
  YoY % -11.93% -7.37% 63.79% 27.47% -14.95% 30.49% -
  Horiz. % 189.02% 214.63% 231.71% 141.46% 110.98% 130.49% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 23/10/12 25/10/11 29/10/10 25/11/09 27/11/08 26/11/07 30/11/06 -
Price 5.8700 5.8800 6.0700 3.7500 2.0400 3.2600 2.1000 -
P/RPS 9.42 9.79 10.70 10.92 6.16 10.22 9.06 0.65%
  YoY % -3.78% -8.50% -2.01% 77.27% -39.73% 12.80% -
  Horiz. % 103.97% 108.06% 118.10% 120.53% 67.99% 112.80% 100.00%
P/EPS 62.85 55.23 107.50 49.41 24.92 64.30 126.51 -11.00%
  YoY % 13.80% -48.62% 117.57% 98.27% -61.24% -49.17% -
  Horiz. % 49.68% 43.66% 84.97% 39.06% 19.70% 50.83% 100.00%
EY 1.59 1.81 0.93 2.02 4.01 1.56 0.79 12.35%
  YoY % -12.15% 94.62% -53.96% -49.63% 157.05% 97.47% -
  Horiz. % 201.27% 229.11% 117.72% 255.70% 507.59% 197.47% 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 1.63 1.96 2.01 1.26 0.71 1.22 0.84 11.67%
  YoY % -16.84% -2.49% 59.52% 77.46% -41.80% 45.24% -
  Horiz. % 194.05% 233.33% 239.29% 150.00% 84.52% 145.24% 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.
 


 

263  431  556  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.0150.00 
 HSI-H8F 0.395+0.095 
 SAPNRG 0.290.00 
 NETX 0.02-0.005 
 HSI-C7K 0.36-0.08 
 ARMADA 0.49-0.005 
 VELESTO 0.390.00 
 MTAG 0.625+0.005 
 HSI-C7J 0.12-0.03 
 PERDANA 0.46+0.03 

TOP ARTICLES

1. Dayang: Give Me Free Money kcchongnz kcchongnz blog
2. Stocks on Radar - Sapura Energy (5218) AmInvest Research Reports
3. UPTREND IN OIL RELATED STOCKS LIKELY TO CONTINUE Oil and Gas Malaysia News
4. (Icon) Alliance Bank - One Off Provision Affected Previous Quarter Earning. Time To Buy On Weakness Icon8888 Gossips About Stocks
5. Technical View - MTAG Group Bhd (MTAG, 0213) Rakuten Trade Research Reports
6. OFI 决战股海
7. The New Proton BFM Podcast
8. Thai AirAsia 2019 Q3 Result Good Articles to Share
Partners & Brokers