Highlights

[AIRPORT] YoY TTM 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 -     28.46%    YoY -     23.71%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 3,548,062 2,754,826 2,468,004 1,637,093 1,489,121 1,383,379 1,146,840 20.69%
  YoY % 28.79% 11.62% 50.76% 9.94% 7.64% 20.63% -
  Horiz. % 309.38% 240.21% 215.20% 142.75% 129.85% 120.63% 100.00%
PBT 602,755 574,235 474,966 480,098 436,900 403,624 264,175 14.72%
  YoY % 4.97% 20.90% -1.07% 9.89% 8.24% 52.79% -
  Horiz. % 228.17% 217.37% 179.79% 181.73% 165.38% 152.79% 100.00%
Tax -208,297 -173,071 -157,494 -101,520 -131,079 -114,332 -93,308 14.31%
  YoY % -20.35% -9.89% -55.14% 22.55% -14.65% -22.53% -
  Horiz. % 223.24% 185.48% 168.79% 108.80% 140.48% 122.53% 100.00%
NP 394,458 401,164 317,472 378,578 305,821 289,292 170,867 14.95%
  YoY % -1.67% 26.36% -16.14% 23.79% 5.71% 69.31% -
  Horiz. % 230.86% 234.78% 185.80% 221.56% 178.98% 169.31% 100.00%
NP to SH 394,458 401,116 316,784 377,922 305,482 288,862 170,525 14.99%
  YoY % -1.66% 26.62% -16.18% 23.71% 5.75% 69.40% -
  Horiz. % 231.32% 235.22% 185.77% 221.62% 179.14% 169.40% 100.00%
Tax Rate 34.56 % 30.14 % 33.16 % 21.15 % 30.00 % 28.33 % 35.32 % -0.36%
  YoY % 14.66% -9.11% 56.78% -29.50% 5.89% -19.79% -
  Horiz. % 97.85% 85.33% 93.88% 59.88% 84.94% 80.21% 100.00%
Total Cost 3,153,604 2,353,662 2,150,532 1,258,515 1,183,300 1,094,087 975,973 21.57%
  YoY % 33.99% 9.45% 70.88% 6.36% 8.15% 12.10% -
  Horiz. % 323.12% 241.16% 220.35% 128.95% 121.24% 112.10% 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 0 0 0 87,717 43,690 88,002 0 -
  YoY % 0.00% 0.00% 0.00% 100.77% -50.35% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 99.68% 49.65% 100.00% -
Div Payout % - % - % - % 23.21 % 14.30 % 30.47 % - % -
  YoY % 0.00% 0.00% 0.00% 62.31% -53.07% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 76.17% 46.93% 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 11.12 % 14.56 % 12.86 % 23.13 % 20.54 % 20.91 % 14.90 % -4.76%
  YoY % -23.63% 13.22% -44.40% 12.61% -1.77% 40.34% -
  Horiz. % 74.63% 97.72% 86.31% 155.23% 137.85% 140.34% 100.00%
ROE 9.05 % 12.15 % 14.49 % 11.25 % 9.68 % 13.12 % 6.10 % 6.79%
  YoY % -25.51% -16.15% 28.80% 16.22% -26.22% 115.08% -
  Horiz. % 148.36% 199.18% 237.54% 184.43% 158.69% 215.08% 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 293.30 250.40 225.74 149.31 136.33 125.68 104.22 18.80%
  YoY % 17.13% 10.92% 51.19% 9.52% 8.47% 20.59% -
  Horiz. % 281.42% 240.26% 216.60% 143.26% 130.81% 120.59% 100.00%
EPS 32.61 36.46 28.98 34.47 27.97 26.24 15.50 13.18%
  YoY % -10.56% 25.81% -15.93% 23.24% 6.59% 69.29% -
  Horiz. % 210.39% 235.23% 186.97% 222.39% 180.45% 169.29% 100.00%
DPS 0.00 0.00 0.00 8.00 4.00 8.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 100.00% -50.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% 50.00% 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 - 56,191,999
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 213.84 166.03 148.75 98.67 89.75 83.38 69.12 20.69%
  YoY % 28.80% 11.62% 50.76% 9.94% 7.64% 20.63% -
  Horiz. % 309.37% 240.21% 215.21% 142.75% 129.85% 120.63% 100.00%
EPS 23.77 24.18 19.09 22.78 18.41 17.41 10.28 14.98%
  YoY % -1.70% 26.66% -16.20% 23.74% 5.74% 69.36% -
  Horiz. % 231.23% 235.21% 185.70% 221.60% 179.09% 169.36% 100.00%
DPS 0.00 0.00 0.00 5.29 2.63 5.30 0.00 -
  YoY % 0.00% 0.00% 0.00% 101.14% -50.38% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 99.81% 49.62% 100.00% -
NAPS 2.6267 1.9892 1.3178 2.0239 1.9023 1.3268 1.6845 7.68%
  YoY % 32.05% 50.95% -34.89% 6.39% 43.38% -21.23% -
  Horiz. % 155.93% 118.09% 78.23% 120.15% 112.93% 78.77% 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 1.78 2.32 2.78 2.66 1.62 2.40 2.07 -2.48%
  YoY % -23.28% -16.55% 4.51% 64.20% -32.50% 15.94% -
  Horiz. % 85.99% 112.08% 134.30% 128.50% 78.26% 115.94% 100.00%
P/EPS 15.98 15.91 21.67 11.52 7.90 11.51 13.94 2.30%
  YoY % 0.44% -26.58% 88.11% 45.82% -31.36% -17.43% -
  Horiz. % 114.63% 114.13% 155.45% 82.64% 56.67% 82.57% 100.00%
EY 6.26 6.29 4.61 8.68 12.66 8.69 7.17 -2.23%
  YoY % -0.48% 36.44% -46.89% -31.44% 45.68% 21.20% -
  Horiz. % 87.31% 87.73% 64.30% 121.06% 176.57% 121.20% 100.00%
DY 0.00 0.00 0.00 2.02 1.81 2.65 0.00 -
  YoY % 0.00% 0.00% 0.00% 11.60% -31.70% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 76.23% 68.30% 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 1.84 2.31 2.75 3.32 1.70 2.43 2.29 -3.58%
  YoY % -20.35% -16.00% -17.17% 95.29% -30.04% 6.11% -
  Horiz. % 80.35% 100.87% 120.09% 144.98% 74.24% 106.11% 100.00%
P/EPS 16.56 15.85 21.40 14.36 8.30 11.66 15.42 1.19%
  YoY % 4.48% -25.93% 49.03% 73.01% -28.82% -24.38% -
  Horiz. % 107.39% 102.79% 138.78% 93.13% 53.83% 75.62% 100.00%
EY 6.04 6.31 4.67 6.96 12.05 8.58 6.48 -1.16%
  YoY % -4.28% 35.12% -32.90% -42.24% 40.44% 32.41% -
  Horiz. % 93.21% 97.38% 72.07% 107.41% 185.96% 132.41% 100.00%
DY 0.00 0.00 0.00 1.62 1.72 2.61 0.00 -
  YoY % 0.00% 0.00% 0.00% -5.81% -34.10% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 62.07% 65.90% 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.
 


 

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