Highlights

[AIRPORT] YoY TTM 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 -     -2.20%    YoY -     -16.95%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 3,032,989 2,762,223 2,124,248 1,515,168 1,492,851 1,316,206 1,140,770 17.68%
  YoY % 9.80% 30.03% 40.20% 1.49% 13.42% 15.38% -
  Horiz. % 265.87% 242.14% 186.21% 132.82% 130.86% 115.38% 100.00%
PBT 603,810 620,926 450,445 417,332 481,683 339,889 234,069 17.09%
  YoY % -2.76% 37.85% 7.93% -13.36% 41.72% 45.21% -
  Horiz. % 257.96% 265.27% 192.44% 178.29% 205.79% 145.21% 100.00%
Tax -190,626 -193,975 -114,091 -122,576 -127,104 -96,966 -91,656 12.97%
  YoY % 1.73% -70.02% 6.92% 3.56% -31.08% -5.79% -
  Horiz. % 207.98% 211.63% 124.48% 133.73% 138.68% 105.79% 100.00%
NP 413,184 426,951 336,354 294,756 354,579 242,923 142,413 19.41%
  YoY % -3.22% 26.94% 14.11% -16.87% 45.96% 70.58% -
  Horiz. % 290.13% 299.80% 236.18% 206.97% 248.98% 170.58% 100.00%
NP to SH 413,184 426,278 335,842 294,187 354,228 242,857 142,081 19.45%
  YoY % -3.07% 26.93% 14.16% -16.95% 45.86% 70.93% -
  Horiz. % 290.81% 300.02% 236.37% 207.06% 249.31% 170.93% 100.00%
Tax Rate 31.57 % 31.24 % 25.33 % 29.37 % 26.39 % 28.53 % 39.16 % -3.52%
  YoY % 1.06% 23.33% -13.76% 11.29% -7.50% -27.15% -
  Horiz. % 80.62% 79.78% 64.68% 75.00% 67.39% 72.85% 100.00%
Total Cost 2,619,805 2,335,272 1,787,894 1,220,412 1,138,272 1,073,283 998,357 17.43%
  YoY % 12.18% 30.62% 46.50% 7.22% 6.06% 7.50% -
  Horiz. % 262.41% 233.91% 179.08% 122.24% 114.01% 107.50% 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 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 % - % - % 26.12 % 14.85 % 12.43 % 18.11 % - % -
  YoY % 0.00% 0.00% 75.89% 19.47% -31.36% 0.00% -
  Horiz. % 0.00% 0.00% 144.23% 82.00% 68.64% 100.00% -
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 13.62 % 15.46 % 15.83 % 19.45 % 23.75 % 18.46 % 12.48 % 1.47%
  YoY % -11.90% -2.34% -18.61% -18.11% 28.66% 47.92% -
  Horiz. % 109.13% 123.88% 126.84% 155.85% 190.30% 147.92% 100.00%
ROE 9.50 % 12.91 % 10.09 % 8.96 % 11.23 % 8.24 % 5.17 % 10.66%
  YoY % -26.41% 27.95% 12.61% -20.21% 36.29% 59.38% -
  Horiz. % 183.75% 249.71% 195.16% 173.31% 217.21% 159.38% 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 250.67 250.99 193.10 137.84 135.69 119.64 103.46 15.88%
  YoY % -0.13% 29.98% 40.09% 1.58% 13.42% 15.64% -
  Horiz. % 242.29% 242.60% 186.64% 133.23% 131.15% 115.64% 100.00%
EPS 34.15 38.73 30.53 26.76 32.20 22.08 12.89 17.61%
  YoY % -11.83% 26.86% 14.09% -16.89% 45.83% 71.30% -
  Horiz. % 264.93% 300.47% 236.85% 207.60% 249.81% 171.30% 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 3.5928 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 - 56,191,999
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 182.80 166.48 128.03 91.32 89.97 79.33 68.75 17.68%
  YoY % 9.80% 30.03% 40.20% 1.50% 13.41% 15.39% -
  Horiz. % 265.89% 242.15% 186.23% 132.83% 130.87% 115.39% 100.00%
EPS 24.90 25.69 20.24 17.73 21.35 14.64 8.56 19.46%
  YoY % -3.08% 26.93% 14.16% -16.96% 45.83% 71.03% -
  Horiz. % 290.89% 300.12% 236.45% 207.13% 249.42% 171.03% 100.00%
DPS 0.00 0.00 5.29 2.63 2.65 2.65 0.00 -
  YoY % 0.00% 0.00% 101.14% -0.75% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 199.62% 99.25% 100.00% 100.00% -
NAPS 2.6200 1.9899 2.0059 1.9788 1.9008 1.7755 1.6548 7.95%
  YoY % 31.66% -0.80% 1.37% 4.10% 7.06% 7.29% -
  Horiz. % 158.33% 120.25% 121.22% 119.58% 114.87% 107.29% 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 2.22 2.11 2.98 2.50 1.92 2.39 1.98 1.92%
  YoY % 5.21% -29.19% 19.20% 30.21% -19.67% 20.71% -
  Horiz. % 112.12% 106.57% 150.51% 126.26% 96.97% 120.71% 100.00%
P/EPS 16.28 13.66 18.83 12.89 8.11 12.96 15.91 0.38%
  YoY % 19.18% -27.46% 46.08% 58.94% -37.42% -18.54% -
  Horiz. % 102.33% 85.86% 118.35% 81.02% 50.97% 81.46% 100.00%
EY 6.14 7.32 5.31 7.76 12.34 7.72 6.29 -0.40%
  YoY % -16.12% 37.85% -31.57% -37.12% 59.84% 22.73% -
  Horiz. % 97.62% 116.38% 84.42% 123.37% 196.18% 122.73% 100.00%
DY 0.00 0.00 1.39 1.16 1.53 1.40 0.00 -
  YoY % 0.00% 0.00% 19.83% -24.18% 9.29% 0.00% -
  Horiz. % 0.00% 0.00% 99.29% 82.86% 109.29% 100.00% -
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 2.34 2.34 3.14 2.72 1.50 2.72 2.03 2.39%
  YoY % 0.00% -25.48% 15.44% 81.33% -44.85% 33.99% -
  Horiz. % 115.27% 115.27% 154.68% 133.99% 73.89% 133.99% 100.00%
P/EPS 17.19 15.18 19.88 14.01 6.34 14.77 16.30 0.89%
  YoY % 13.24% -23.64% 41.90% 120.98% -57.08% -9.39% -
  Horiz. % 105.46% 93.13% 121.96% 85.95% 38.90% 90.61% 100.00%
EY 5.82 6.59 5.03 7.14 15.78 6.77 6.14 -0.89%
  YoY % -11.68% 31.01% -29.55% -54.75% 133.09% 10.26% -
  Horiz. % 94.79% 107.33% 81.92% 116.29% 257.00% 110.26% 100.00%
DY 0.00 0.00 1.32 1.07 1.96 1.23 0.00 -
  YoY % 0.00% 0.00% 23.36% -45.41% 59.35% 0.00% -
  Horiz. % 0.00% 0.00% 107.32% 86.99% 159.35% 100.00% -
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.
 


 

462  223  565  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.01 
 SCOMI 0.10+0.01 
 SCOMI-WB 0.04+0.005 
 KNM 0.37+0.02 
 NETX 0.02+0.005 
 ARMADA 0.23+0.005 
 GPACKET 0.46+0.015 
 ISTONE 0.22+0.01 
 HSI-C5J 0.21+0.07 
 HSI-H6R 0.32-0.07 
Partners & Brokers