[AIRPORT] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -4.08%
YoY- 65.43%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 1,431,024 1,637,484 1,379,983 1,366,308 1,347,460 1,328,196 1,146,840 15.91%
PBT 385,438 491,464 404,890 351,432 350,900 376,284 263,254 28.96%
Tax -69,126 -124,776 -115,598 -107,520 -96,356 -91,096 -92,387 -17.59%
NP 316,312 366,688 289,292 243,912 254,544 285,188 170,867 50.82%
-
NP to SH 316,674 366,372 288,862 243,837 254,202 285,012 170,525 51.14%
-
Tax Rate 17.93% 25.39% 28.55% 30.59% 27.46% 24.21% 35.09% -
Total Cost 1,114,712 1,270,796 1,090,691 1,122,396 1,092,916 1,043,008 975,973 9.27%
-
Net Worth 3,065,292 3,109,763 3,019,423 2,944,742 2,923,102 2,864,964 2,795,050 6.35%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 88,000 - - - - -
Div Payout % - - 30.46% - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 3,065,292 3,109,763 3,019,423 2,944,742 2,923,102 2,864,964 2,795,050 6.35%
NOSH 1,100,090 1,099,555 1,100,012 1,099,687 1,100,441 1,099,583 1,100,110 -0.00%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 22.10% 22.39% 20.96% 17.85% 18.89% 21.47% 14.90% -
ROE 10.33% 11.78% 9.57% 8.28% 8.70% 9.95% 6.10% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 130.08 148.92 125.45 124.25 122.45 120.79 104.25 15.91%
EPS 28.76 33.32 26.30 22.17 23.10 25.92 15.50 51.05%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 0.00 -
NAPS 2.7864 2.8282 2.7449 2.6778 2.6563 2.6055 2.5407 6.35%
Adjusted Per Share Value based on latest NOSH - 1,100,138
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 79.86 91.38 77.01 76.25 75.20 74.12 64.00 15.91%
EPS 17.67 20.45 16.12 13.61 14.19 15.91 9.52 51.08%
DPS 0.00 0.00 4.91 0.00 0.00 0.00 0.00 -
NAPS 1.7107 1.7355 1.6851 1.6434 1.6313 1.5989 1.5599 6.35%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 2.90 2.96 3.02 2.86 2.89 2.94 2.16 -
P/RPS 2.23 1.99 2.41 2.30 2.36 2.43 2.07 5.09%
P/EPS 10.07 8.88 11.50 12.90 12.51 11.34 13.93 -19.46%
EY 9.93 11.26 8.70 7.75 7.99 8.82 7.18 24.15%
DY 0.00 0.00 2.65 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.05 1.10 1.07 1.09 1.13 0.85 14.40%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 29/05/08 28/02/08 26/11/07 30/08/07 31/05/07 22/02/07 -
Price 2.74 3.12 3.06 3.26 2.58 2.82 2.39 -
P/RPS 2.11 2.10 2.44 2.62 2.11 2.33 2.29 -5.31%
P/EPS 9.52 9.36 11.65 14.70 11.17 10.88 15.42 -27.51%
EY 10.51 10.68 8.58 6.80 8.95 9.19 6.49 37.94%
DY 0.00 0.00 2.61 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.10 1.11 1.22 0.97 1.08 0.94 2.81%

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