[AIRPORT] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
30-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -10.81%
YoY- 37.79%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 1,637,484 1,379,983 1,366,308 1,347,460 1,328,196 1,146,840 1,140,486 27.24%
PBT 491,464 404,890 351,432 350,900 376,284 263,254 249,252 57.17%
Tax -124,776 -115,598 -107,520 -96,356 -91,096 -92,387 -101,414 14.80%
NP 366,688 289,292 243,912 254,544 285,188 170,867 147,837 83.13%
-
NP to SH 366,372 288,862 243,837 254,202 285,012 170,525 147,394 83.39%
-
Tax Rate 25.39% 28.55% 30.59% 27.46% 24.21% 35.09% 40.69% -
Total Cost 1,270,796 1,090,691 1,122,396 1,092,916 1,043,008 975,973 992,649 17.88%
-
Net Worth 3,109,763 3,019,423 2,944,742 2,923,102 2,864,964 2,795,050 2,738,900 8.82%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 88,000 - - - - - -
Div Payout % - 30.46% - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 3,109,763 3,019,423 2,944,742 2,923,102 2,864,964 2,795,050 2,738,900 8.82%
NOSH 1,099,555 1,100,012 1,099,687 1,100,441 1,099,583 1,100,110 1,099,960 -0.02%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 22.39% 20.96% 17.85% 18.89% 21.47% 14.90% 12.96% -
ROE 11.78% 9.57% 8.28% 8.70% 9.95% 6.10% 5.38% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 148.92 125.45 124.25 122.45 120.79 104.25 103.68 27.27%
EPS 33.32 26.30 22.17 23.10 25.92 15.50 13.40 83.43%
DPS 0.00 8.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8282 2.7449 2.6778 2.6563 2.6055 2.5407 2.49 8.85%
Adjusted Per Share Value based on latest NOSH - 1,099,370
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 91.38 77.01 76.25 75.20 74.12 64.00 63.65 27.23%
EPS 20.45 16.12 13.61 14.19 15.91 9.52 8.23 83.35%
DPS 0.00 4.91 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7355 1.6851 1.6434 1.6313 1.5989 1.5599 1.5285 8.82%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 2.96 3.02 2.86 2.89 2.94 2.16 2.05 -
P/RPS 1.99 2.41 2.30 2.36 2.43 2.07 1.98 0.33%
P/EPS 8.88 11.50 12.90 12.51 11.34 13.93 15.30 -30.39%
EY 11.26 8.70 7.75 7.99 8.82 7.18 6.54 43.60%
DY 0.00 2.65 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.10 1.07 1.09 1.13 0.85 0.82 17.90%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 29/05/08 28/02/08 26/11/07 30/08/07 31/05/07 22/02/07 30/11/06 -
Price 3.12 3.06 3.26 2.58 2.82 2.39 2.10 -
P/RPS 2.10 2.44 2.62 2.11 2.33 2.29 2.03 2.28%
P/EPS 9.36 11.65 14.70 11.17 10.88 15.42 15.67 -29.05%
EY 10.68 8.58 6.80 8.95 9.19 6.49 6.38 40.93%
DY 0.00 2.61 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.11 1.22 0.97 1.08 0.94 0.84 19.67%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment