[AIRPORT] QoQ Annualized Quarter Result on 30-Sep-2009 [#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- 2.9%
YoY- -4.61%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 2,047,254 1,994,452 1,637,093 1,547,000 1,565,780 1,560,116 1,434,973 26.81%
PBT 401,462 478,896 480,098 429,420 421,650 501,064 422,196 -3.31%
Tax -135,790 -186,072 -101,520 -113,212 -114,338 -132,752 -116,374 10.86%
NP 265,672 292,824 378,578 316,208 307,312 368,312 305,822 -8.97%
-
NP to SH 265,506 292,540 377,922 315,932 307,034 367,724 305,207 -8.89%
-
Tax Rate 33.82% 38.85% 21.15% 26.36% 27.12% 26.49% 27.56% -
Total Cost 1,781,582 1,701,628 1,258,515 1,230,792 1,258,468 1,191,804 1,129,151 35.64%
-
Net Worth 3,265,999 3,328,606 3,368,448 3,282,543 3,209,351 3,267,814 3,172,365 1.96%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 247,615 - - - 195,418 -
Div Payout % - - 65.52% - - - 64.03% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 3,265,999 3,328,606 3,368,448 3,282,543 3,209,351 3,267,814 3,172,365 1.96%
NOSH 1,099,367 1,099,166 1,098,072 1,099,016 1,098,904 1,098,351 1,097,856 0.09%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 12.98% 14.68% 23.13% 20.44% 19.63% 23.61% 21.31% -
ROE 8.13% 8.79% 11.22% 9.62% 9.57% 11.25% 9.62% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 186.22 181.45 149.09 140.76 142.49 142.04 130.71 26.69%
EPS 24.14 26.64 34.42 28.75 27.94 33.48 27.80 -9.00%
DPS 0.00 0.00 22.55 0.00 0.00 0.00 17.80 -
NAPS 2.9708 3.0283 3.0676 2.9868 2.9205 2.9752 2.8896 1.86%
Adjusted Per Share Value based on latest NOSH - 1,099,235
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 114.25 111.31 91.36 86.33 87.38 87.07 80.08 26.81%
EPS 14.82 16.33 21.09 17.63 17.13 20.52 17.03 -8.87%
DPS 0.00 0.00 13.82 0.00 0.00 0.00 10.91 -
NAPS 1.8227 1.8576 1.8799 1.8319 1.7911 1.8237 1.7704 1.96%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 5.00 4.82 3.97 3.45 3.26 2.49 2.21 -
P/RPS 2.68 2.66 2.66 2.45 2.29 1.75 1.69 36.10%
P/EPS 20.70 18.11 11.54 12.00 11.67 7.44 7.95 89.59%
EY 4.83 5.52 8.67 8.33 8.57 13.45 12.58 -47.26%
DY 0.00 0.00 5.68 0.00 0.00 0.00 8.05 -
P/NAPS 1.68 1.59 1.29 1.16 1.12 0.84 0.76 69.93%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 17/08/10 17/05/10 24/02/10 25/11/09 27/08/09 28/05/09 25/02/09 -
Price 5.42 4.98 4.95 3.75 3.34 3.60 2.32 -
P/RPS 2.91 2.74 3.32 2.66 2.34 2.53 1.77 39.42%
P/EPS 22.44 18.71 14.38 13.04 11.95 10.75 8.35 93.64%
EY 4.46 5.34 6.95 7.67 8.37 9.30 11.98 -48.34%
DY 0.00 0.00 4.56 0.00 0.00 0.00 7.67 -
P/NAPS 1.82 1.64 1.61 1.26 1.14 1.21 0.80 73.23%

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