[AIRPORT] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -20.1%
YoY- -26.66%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 1,347,460 1,328,196 1,146,840 1,140,486 1,199,500 1,255,052 1,112,837 13.64%
PBT 350,900 376,284 263,254 249,252 270,290 332,696 277,141 17.08%
Tax -96,356 -91,096 -92,387 -101,414 -85,300 -87,872 -94,878 1.03%
NP 254,544 285,188 170,867 147,837 184,990 244,824 182,263 25.01%
-
NP to SH 254,202 285,012 170,525 147,394 184,484 244,128 182,263 24.90%
-
Tax Rate 27.46% 24.21% 35.09% 40.69% 31.56% 26.41% 34.23% -
Total Cost 1,092,916 1,043,008 975,973 992,649 1,014,510 1,010,228 930,574 11.34%
-
Net Worth 2,923,102 2,864,964 2,795,050 2,738,900 2,748,569 2,723,942 2,651,421 6.73%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 2,923,102 2,864,964 2,795,050 2,738,900 2,748,569 2,723,942 2,651,421 6.73%
NOSH 1,100,441 1,099,583 1,100,110 1,099,960 1,099,427 1,102,810 1,100,175 0.01%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 18.89% 21.47% 14.90% 12.96% 15.42% 19.51% 16.38% -
ROE 8.70% 9.95% 6.10% 5.38% 6.71% 8.96% 6.87% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 122.45 120.79 104.25 103.68 109.10 113.80 101.15 13.62%
EPS 23.10 25.92 15.50 13.40 16.78 22.20 16.57 24.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6563 2.6055 2.5407 2.49 2.50 2.47 2.41 6.72%
Adjusted Per Share Value based on latest NOSH - 1,102,650
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 75.20 74.12 64.00 63.65 66.94 70.04 62.10 13.65%
EPS 14.19 15.91 9.52 8.23 10.30 13.62 10.17 24.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6313 1.5989 1.5599 1.5285 1.5339 1.5202 1.4797 6.73%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 2.89 2.94 2.16 2.05 1.78 2.04 1.93 -
P/RPS 2.36 2.43 2.07 1.98 1.63 1.79 1.91 15.19%
P/EPS 12.51 11.34 13.93 15.30 10.61 9.22 11.65 4.87%
EY 7.99 8.82 7.18 6.54 9.43 10.85 8.58 -4.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.13 0.85 0.82 0.71 0.83 0.80 22.97%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 30/08/07 31/05/07 22/02/07 30/11/06 30/08/06 26/05/06 24/02/06 -
Price 2.58 2.82 2.39 2.10 1.85 1.84 1.99 -
P/RPS 2.11 2.33 2.29 2.03 1.70 1.62 1.97 4.69%
P/EPS 11.17 10.88 15.42 15.67 11.03 8.31 12.01 -4.73%
EY 8.95 9.19 6.49 6.38 9.07 12.03 8.32 5.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.08 0.94 0.84 0.74 0.74 0.83 10.98%

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