Highlights

[AIRPORT] YoY TTM 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 -     -1.63%    YoY -     -5.98%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 2,939,878 2,724,846 1,877,830 1,502,351 1,479,309 1,220,820 1,148,659 16.94%
  YoY % 7.89% 45.11% 24.99% 1.56% 21.17% 6.28% -
  Horiz. % 255.94% 237.22% 163.48% 130.79% 128.79% 106.28% 100.00%
PBT 585,075 558,481 470,004 440,302 435,597 304,480 274,448 13.43%
  YoY % 4.76% 18.82% 6.75% 1.08% 43.06% 10.94% -
  Horiz. % 213.18% 203.49% 171.25% 160.43% 158.72% 110.94% 100.00%
Tax -167,717 -186,616 -112,246 -138,981 -115,421 -98,836 -90,097 10.90%
  YoY % 10.13% -66.26% 19.24% -20.41% -16.78% -9.70% -
  Horiz. % 186.15% 207.13% 124.58% 154.26% 128.11% 109.70% 100.00%
NP 417,358 371,865 357,758 301,321 320,176 205,644 184,351 14.58%
  YoY % 12.23% 3.94% 18.73% -5.89% 55.69% 11.55% -
  Horiz. % 226.39% 201.72% 194.06% 163.45% 173.68% 111.55% 100.00%
NP to SH 417,339 371,231 357,158 300,820 319,940 205,384 184,098 14.60%
  YoY % 12.42% 3.94% 18.73% -5.98% 55.78% 11.56% -
  Horiz. % 226.69% 201.65% 194.00% 163.40% 173.79% 111.56% 100.00%
Tax Rate 28.67 % 33.41 % 23.88 % 31.56 % 26.50 % 32.46 % 32.83 % -2.23%
  YoY % -14.19% 39.91% -24.33% 19.09% -18.36% -1.13% -
  Horiz. % 87.33% 101.77% 72.74% 96.13% 80.72% 98.87% 100.00%
Total Cost 2,522,520 2,352,981 1,520,072 1,201,030 1,159,133 1,015,176 964,308 17.37%
  YoY % 7.21% 54.79% 26.56% 3.61% 14.18% 5.28% -
  Horiz. % 261.59% 244.01% 157.63% 124.55% 120.20% 105.28% 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 0 0 87,717 43,690 44,027 43,974 0 -
  YoY % 0.00% 0.00% 100.77% -0.76% 0.12% 0.00% -
  Horiz. % 0.00% 0.00% 199.47% 99.35% 100.12% 100.00% -
Div Payout % - % - % 24.56 % 14.52 % 13.76 % 21.41 % - % -
  YoY % 0.00% 0.00% 69.15% 5.52% -35.73% 0.00% -
  Horiz. % 0.00% 0.00% 114.71% 67.82% 64.27% 100.00% -
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 14.20 % 13.65 % 19.05 % 20.06 % 21.64 % 16.84 % 16.05 % -2.02%
  YoY % 4.03% -28.35% -5.03% -7.30% 28.50% 4.92% -
  Horiz. % 88.47% 85.05% 118.69% 124.98% 134.83% 104.92% 100.00%
ROE 11.49 % 11.25 % 10.93 % 9.37 % 10.43 % 7.03 % 6.70 % 9.40%
  YoY % 2.13% 2.93% 16.65% -10.16% 48.36% 4.93% -
  Horiz. % 171.49% 167.91% 163.13% 139.85% 155.67% 104.93% 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 242.91 247.79 170.77 136.61 134.38 111.05 104.52 15.08%
  YoY % -1.97% 45.10% 25.01% 1.66% 21.01% 6.25% -
  Horiz. % 232.41% 237.07% 163.39% 130.70% 128.57% 106.25% 100.00%
EPS 34.48 33.76 32.48 27.35 29.06 18.68 16.75 12.77%
  YoY % 2.13% 3.94% 18.76% -5.88% 55.57% 11.52% -
  Horiz. % 205.85% 201.55% 193.91% 163.28% 173.49% 111.52% 100.00%
DPS 0.00 0.00 8.00 4.00 4.00 4.00 0.00 -
  YoY % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 200.00% 100.00% 100.00% 100.00% -
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 - 1,823,211
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 161.25 149.45 103.00 82.40 81.14 66.96 63.00 16.94%
  YoY % 7.90% 45.10% 25.00% 1.55% 21.18% 6.29% -
  Horiz. % 255.95% 237.22% 163.49% 130.79% 128.79% 106.29% 100.00%
EPS 22.89 20.36 19.59 16.50 17.55 11.26 10.10 14.60%
  YoY % 12.43% 3.93% 18.73% -5.98% 55.86% 11.49% -
  Horiz. % 226.63% 201.58% 193.96% 163.37% 173.76% 111.49% 100.00%
DPS 0.00 0.00 4.81 2.40 2.41 2.41 0.00 -
  YoY % 0.00% 0.00% 100.42% -0.41% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 199.59% 99.59% 100.00% 100.00% -
NAPS 1.9914 1.8094 1.7917 1.7616 1.6824 1.6017 1.5069 4.75%
  YoY % 10.06% 0.99% 1.71% 4.71% 5.04% 6.29% -
  Horiz. % 132.15% 120.07% 118.90% 116.90% 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 2.29 2.61 2.93 2.39 2.16 2.60 1.70 5.09%
  YoY % -12.26% -10.92% 22.59% 10.65% -16.92% 52.94% -
  Horiz. % 134.71% 153.53% 172.35% 140.59% 127.06% 152.94% 100.00%
P/EPS 16.12 19.17 15.39 11.92 9.98 15.47 10.63 7.18%
  YoY % -15.91% 24.56% 29.11% 19.44% -35.49% 45.53% -
  Horiz. % 151.65% 180.34% 144.78% 112.14% 93.89% 145.53% 100.00%
EY 6.20 5.22 6.50 8.39 10.02 6.46 9.41 -6.71%
  YoY % 18.77% -19.69% -22.53% -16.27% 55.11% -31.35% -
  Horiz. % 65.89% 55.47% 69.08% 89.16% 106.48% 68.65% 100.00%
DY 0.00 0.00 1.60 1.23 1.38 1.38 0.00 -
  YoY % 0.00% 0.00% 30.08% -10.87% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 115.94% 89.13% 100.00% 100.00% -
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 2.29 2.62 3.17 2.44 2.04 2.32 1.77 4.38%
  YoY % -12.60% -17.35% 29.92% 19.61% -12.07% 31.07% -
  Horiz. % 129.38% 148.02% 179.10% 137.85% 115.25% 131.07% 100.00%
P/EPS 16.15 19.22 16.69 12.21 9.43 13.81 11.04 6.54%
  YoY % -15.97% 15.16% 36.69% 29.48% -31.72% 25.09% -
  Horiz. % 146.29% 174.09% 151.18% 110.60% 85.42% 125.09% 100.00%
EY 6.19 5.20 5.99 8.19 10.61 7.24 9.06 -6.15%
  YoY % 19.04% -13.19% -26.86% -22.81% 46.55% -20.09% -
  Horiz. % 68.32% 57.40% 66.11% 90.40% 117.11% 79.91% 100.00%
DY 0.00 0.00 1.48 1.20 1.46 1.55 0.00 -
  YoY % 0.00% 0.00% 23.33% -17.81% -5.81% 0.00% -
  Horiz. % 0.00% 0.00% 95.48% 77.42% 94.19% 100.00% -
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.
 


 

413  296  522  772 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.455+0.01 
 PUC 0.0550.00 
 MTAG 0.51+0.025 
 SAPNRG 0.27-0.005 
 ARMADA 0.445+0.005 
 MYEG 1.26+0.01 
 GPACKET-WB 0.325+0.005 
 KNM-WB 0.185+0.005 
 HSI-C7F 0.335-0.035 
 HSI-H8B 0.205+0.02 
Partners & Brokers