Highlights

[AIRPORT] YoY Quarter 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 -     68.97%    YoY -     146.29%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 1,328,275 813,202 820,599 476,843 354,918 358,648 291,475 28.73%
  YoY % 63.34% -0.90% 72.09% 34.35% -1.04% 23.05% -
  Horiz. % 455.71% 279.00% 281.53% 163.60% 121.77% 123.05% 100.00%
PBT 134,808 135,863 182,554 158,033 95,267 140,050 76,315 9.94%
  YoY % -0.78% -25.58% 15.52% 65.88% -31.98% 83.52% -
  Horiz. % 176.65% 178.03% 239.21% 207.08% 124.83% 183.52% 100.00%
Tax -56,781 -39,110 -60,014 -16,611 -37,667 -33,692 -16,326 23.07%
  YoY % -45.18% 34.83% -261.29% 55.90% -11.80% -106.37% -
  Horiz. % 347.79% 239.56% 367.60% 101.75% 230.72% 206.37% 100.00%
NP 78,027 96,753 122,540 141,422 57,600 106,358 59,989 4.47%
  YoY % -19.35% -21.04% -13.35% 145.52% -45.84% 77.30% -
  Horiz. % 130.07% 161.28% 204.27% 235.75% 96.02% 177.30% 100.00%
NP to SH 78,027 96,753 121,915 140,973 57,238 105,984 59,979 4.48%
  YoY % -19.35% -20.64% -13.52% 146.29% -45.99% 76.70% -
  Horiz. % 130.09% 161.31% 203.26% 235.04% 95.43% 176.70% 100.00%
Tax Rate 42.12 % 28.79 % 32.87 % 10.51 % 39.54 % 24.06 % 21.39 % 11.94%
  YoY % 46.30% -12.41% 212.75% -73.42% 64.34% 12.48% -
  Horiz. % 196.91% 134.60% 153.67% 49.14% 184.85% 112.48% 100.00%
Total Cost 1,250,248 716,449 698,059 335,421 297,318 252,290 231,486 32.42%
  YoY % 74.51% 2.63% 108.11% 12.82% 17.85% 8.99% -
  Horiz. % 540.10% 309.50% 301.56% 144.90% 128.44% 108.99% 100.00%
Net Worth 4,358,261 3,300,483 2,186,557 3,358,036 3,156,226 2,201,380 2,794,954 7.68%
  YoY % 32.05% 50.94% -34.89% 6.39% 43.37% -21.24% -
  Horiz. % 155.93% 118.09% 78.23% 120.15% 112.93% 78.76% 100.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - 87,717 43,690 44,027 - -
  YoY % 0.00% 0.00% 0.00% 100.77% -0.76% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 199.23% 99.24% 100.00% -
Div Payout % - % - % - % 62.22 % 76.33 % 41.54 % - % -
  YoY % 0.00% 0.00% 0.00% -18.49% 83.75% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 149.78% 183.75% 100.00% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 4,358,261 3,300,483 2,186,557 3,358,036 3,156,226 2,201,380 2,794,954 7.68%
  YoY % 32.05% 50.94% -34.89% 6.39% 43.37% -21.24% -
  Horiz. % 155.93% 118.09% 78.23% 120.15% 112.93% 78.76% 100.00%
NOSH 1,209,720 1,100,161 1,093,278 1,096,465 1,092,271 1,100,690 1,100,375 1.59%
  YoY % 9.96% 0.63% -0.29% 0.38% -0.76% 0.03% -
  Horiz. % 109.94% 99.98% 99.36% 99.64% 99.26% 100.03% 100.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 5.87 % 11.90 % 14.93 % 29.66 % 16.23 % 29.66 % 20.58 % -18.85%
  YoY % -50.67% -20.29% -49.66% 82.75% -45.28% 44.12% -
  Horiz. % 28.52% 57.82% 72.55% 144.12% 78.86% 144.12% 100.00%
ROE 1.79 % 2.93 % 5.58 % 4.20 % 1.81 % 4.81 % 2.15 % -3.01%
  YoY % -38.91% -47.49% 32.86% 132.04% -62.37% 123.72% -
  Horiz. % 83.26% 136.28% 259.53% 195.35% 84.19% 223.72% 100.00%
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 109.80 73.92 75.06 43.49 32.49 32.58 26.49 26.71%
  YoY % 48.54% -1.52% 72.59% 33.86% -0.28% 22.99% -
  Horiz. % 414.50% 279.05% 283.35% 164.18% 122.65% 122.99% 100.00%
EPS 6.45 8.79 11.08 12.86 5.24 9.67 5.45 2.84%
  YoY % -26.62% -20.67% -13.84% 145.42% -45.81% 77.43% -
  Horiz. % 118.35% 161.28% 203.30% 235.96% 96.15% 177.43% 100.00%
DPS 0.00 0.00 0.00 8.00 4.00 4.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 100.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 200.00% 100.00% 100.00% -
NAPS 3.6027 3.0000 2.0000 3.0626 2.8896 2.0000 2.5400 5.99%
  YoY % 20.09% 50.00% -34.70% 5.99% 44.48% -21.26% -
  Horiz. % 141.84% 118.11% 78.74% 120.57% 113.76% 78.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,823,211
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 72.85 44.60 45.01 26.15 19.47 19.67 15.99 28.73%
  YoY % 63.34% -0.91% 72.12% 34.31% -1.02% 23.01% -
  Horiz. % 455.60% 278.92% 281.49% 163.54% 121.76% 123.01% 100.00%
EPS 4.28 5.31 6.69 7.73 3.14 5.81 3.29 4.48%
  YoY % -19.40% -20.63% -13.45% 146.18% -45.96% 76.60% -
  Horiz. % 130.09% 161.40% 203.34% 234.95% 95.44% 176.60% 100.00%
DPS 0.00 0.00 0.00 4.81 2.40 2.41 0.00 -
  YoY % 0.00% 0.00% 0.00% 100.42% -0.41% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 199.59% 99.59% 100.00% -
NAPS 2.3904 1.8103 1.1993 1.8418 1.7311 1.2074 1.5330 7.68%
  YoY % 32.04% 50.95% -34.88% 6.39% 43.37% -21.24% -
  Horiz. % 155.93% 118.09% 78.23% 120.14% 112.92% 78.76% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 5.2100 5.8000 6.2800 3.9700 2.2100 3.0200 2.1600 -
P/RPS 4.74 7.85 8.37 9.13 6.80 9.27 8.15 -8.63%
  YoY % -39.62% -6.21% -8.32% 34.26% -26.65% 13.74% -
  Horiz. % 58.16% 96.32% 102.70% 112.02% 83.44% 113.74% 100.00%
P/EPS 80.78 65.95 56.32 30.88 42.17 31.36 39.63 12.59%
  YoY % 22.49% 17.10% 82.38% -26.77% 34.47% -20.87% -
  Horiz. % 203.84% 166.41% 142.11% 77.92% 106.41% 79.13% 100.00%
EY 1.24 1.52 1.78 3.24 2.37 3.19 2.52 -11.14%
  YoY % -18.42% -14.61% -45.06% 36.71% -25.71% 26.59% -
  Horiz. % 49.21% 60.32% 70.63% 128.57% 94.05% 126.59% 100.00%
DY 0.00 0.00 0.00 2.02 1.81 1.32 0.00 -
  YoY % 0.00% 0.00% 0.00% 11.60% 37.12% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 153.03% 137.12% 100.00% -
P/NAPS 1.45 1.93 3.14 1.30 0.76 1.51 0.85 9.30%
  YoY % -24.87% -38.54% 141.54% 71.05% -49.67% 77.65% -
  Horiz. % 170.59% 227.06% 369.41% 152.94% 89.41% 177.65% 100.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 20/02/13 21/02/12 16/02/11 24/02/10 25/02/09 28/02/08 22/02/07 -
Price 5.4000 5.7800 6.2000 4.9500 2.3200 3.0600 2.3900 -
P/RPS 4.92 7.82 8.26 11.38 7.14 9.39 9.02 -9.60%
  YoY % -37.08% -5.33% -27.42% 59.38% -23.96% 4.10% -
  Horiz. % 54.55% 86.70% 91.57% 126.16% 79.16% 104.10% 100.00%
P/EPS 83.72 65.72 55.60 38.50 44.27 31.78 43.85 11.37%
  YoY % 27.39% 18.20% 44.42% -13.03% 39.30% -27.53% -
  Horiz. % 190.92% 149.87% 126.80% 87.80% 100.96% 72.47% 100.00%
EY 1.19 1.52 1.80 2.60 2.26 3.15 2.28 -10.26%
  YoY % -21.71% -15.56% -30.77% 15.04% -28.25% 38.16% -
  Horiz. % 52.19% 66.67% 78.95% 114.04% 99.12% 138.16% 100.00%
DY 0.00 0.00 0.00 1.62 1.72 1.31 0.00 -
  YoY % 0.00% 0.00% 0.00% -5.81% 31.30% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 123.66% 131.30% 100.00% -
P/NAPS 1.50 1.93 3.10 1.62 0.80 1.53 0.94 8.09%
  YoY % -22.28% -37.74% 91.36% 102.50% -47.71% 62.77% -
  Horiz. % 159.57% 205.32% 329.79% 172.34% 85.11% 162.77% 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. OFI 决战股海
6. Technical View - MTAG Group Bhd (MTAG, 0213) Rakuten Trade Research Reports
7. The New Proton BFM Podcast
8. Thai AirAsia 2019 Q3 Result Good Articles to Share
Partners & Brokers