[AIRPORT] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock

[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD

Announcement Date

25-Feb-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

31-Dec-2008 [#4]

Profit Trend

QoQ- -7.85%

YoY- 5.66%

Quarter Report

Announcement Q4-2008.pdf

Latest QR

Upcoming QR

AIRPORT's Result

AIRPORT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Annualized Quarter Result
Revenue	1,547,000	1,565,780	1,560,116	1,434,973	1,440,073	1,431,024	1,637,484	-3.71%
YoY %	-1.20%	0.36%	8.72%	-0.35%	0.63%	-12.61%	-	-
Horiz. %	94.47%	95.62%	95.28%	87.63%	87.94%	87.39%	100.00%	-
PBT	429,420	421,650	501,064	422,196	435,905	385,438	491,464	-8.59%
YoY %	1.84%	-15.85%	18.68%	-3.14%	13.09%	-21.57%	-	-
Horiz. %	87.38%	85.79%	101.95%	85.91%	88.70%	78.43%	100.00%	-
Tax	-113,212	-114,338	-132,752	-116,374	-104,944	-69,126	-124,776	-6.27%
YoY %	0.98%	13.87%	-14.07%	-10.89%	-51.82%	44.60%	-	-
Horiz. %	90.73%	91.63%	106.39%	93.27%	84.11%	55.40%	100.00%	-
NP	316,208	307,312	368,312	305,822	330,961	316,312	366,688	-9.39%
YoY %	2.89%	-16.56%	20.43%	-7.60%	4.63%	-13.74%	-	-
Horiz. %	86.23%	83.81%	100.44%	83.40%	90.26%	86.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	315,932	307,034	367,724	305,207	331,202	316,674	366,372	-9.39%
YoY %	2.90%	-16.50%	20.48%	-7.85%	4.59%	-13.56%	-	-
Horiz. %	86.23%	83.80%	100.37%	83.31%	90.40%	86.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.36%	27.12%	26.49%	27.56%	24.07%	17.93%	25.39%	-
YoY %	-2.80%	2.38%	-3.88%	14.50%	34.24%	-29.38%	-	-
Horiz. %	103.82%	106.81%	104.33%	108.55%	94.80%	70.62%	100.00%	-
Total Cost	1,230,792	1,258,468	1,191,804	1,129,151	1,109,112	1,114,712	1,270,796	-2.10%
YoY %	-2.20%	5.59%	5.55%	1.81%	-0.50%	-12.28%	-	-
Horiz. %	96.85%	99.03%	93.78%	88.85%	87.28%	87.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,282,543	3,209,351	3,267,814	3,172,365	3,153,518	3,065,292	3,109,763	3.66%
YoY %	2.28%	-1.79%	3.01%	0.60%	2.88%	-1.43%	-	-
Horiz. %	105.56%	103.20%	105.08%	102.01%	101.41%	98.57%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Dividend
Div	-	-	-	195,418	-	-	-	-
YoY %	-	-	-	0.00%	-	-	-	-
Horiz. %	-	-	-	100.00%	-	-	-	-
Div Payout %	-	-	-	64.03%	-	-	-	-
YoY %	-	-	-	0.00%	-	-	-	-
Horiz. %	-	-	-	100.00%	-	-	-	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Equity
Net Worth	3,282,543	3,209,351	3,267,814	3,172,365	3,153,518	3,065,292	3,109,763	3.66%
YoY %	2.28%	-1.79%	3.01%	0.60%	2.88%	-1.43%	-	-
Horiz. %	105.56%	103.20%	105.08%	102.01%	101.41%	98.57%	100.00%	-
NOSH	1,099,016	1,098,904	1,098,351	1,097,856	1,100,128	1,100,090	1,099,555	-0.03%
YoY %	0.01%	0.05%	0.05%	-0.21%	0.00%	0.05%	-	-
Horiz. %	99.95%	99.94%	99.89%	99.85%	100.05%	100.05%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Ratio Analysis
NP Margin	20.44%	19.63%	23.61%	21.31%	22.98%	22.10%	22.39%	-
YoY %	4.13%	-16.86%	10.79%	-7.27%	3.98%	-1.30%	-	-
Horiz. %	91.29%	87.67%	105.45%	95.18%	102.64%	98.70%	100.00%	-
ROE	9.62%	9.57%	11.25%	9.62%	10.50%	10.33%	11.78%	-
YoY %	0.52%	-14.93%	16.94%	-8.38%	1.65%	-12.31%	-	-
Horiz. %	81.66%	81.24%	95.50%	81.66%	89.13%	87.69%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Per Share
RPS	140.76	142.49	142.04	130.71	130.90	130.08	148.92	-3.68%
YoY %	-1.21%	0.32%	8.67%	-0.15%	0.63%	-12.65%	-	-
Horiz. %	94.52%	95.68%	95.38%	87.77%	87.90%	87.35%	100.00%	-
EPS	28.75	27.94	33.48	27.80	30.08	28.76	33.32	-9.35%
YoY %	2.90%	-16.55%	20.43%	-7.58%	4.59%	-13.69%	-	-
Horiz. %	86.28%	83.85%	100.48%	83.43%	90.28%	86.31%	100.00%	-
DPS	0.00	0.00	0.00	17.80	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	0.00%	0.00%	100.00%	-	-	-	-
NAPS	2.9868	2.9205	2.9752	2.8896	2.8665	2.7864	2.8282	3.70%
YoY %	2.27%	-1.84%	2.96%	0.81%	2.87%	-1.48%	-	-
Horiz. %	105.61%	103.26%	105.20%	102.17%	101.35%	98.52%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 1,092,271
RPS	92.71	93.84	93.50	86.00	86.31	85.76	98.14	-3.72%
YoY %	-1.20%	0.36%	8.72%	-0.36%	0.64%	-12.61%	-	-
Horiz. %	94.47%	95.62%	95.27%	87.63%	87.95%	87.39%	100.00%	-
EPS	18.93	18.40	22.04	18.29	19.85	18.98	21.96	-9.41%
YoY %	2.88%	-16.52%	20.50%	-7.86%	4.58%	-13.57%	-	-
Horiz. %	86.20%	83.79%	100.36%	83.29%	90.39%	86.43%	100.00%	-
DPS	0.00	0.00	0.00	11.71	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	0.00%	0.00%	100.00%	-	-	-	-
NAPS	1.9673	1.9234	1.9585	1.9013	1.89	1.8371	1.8637	3.66%
YoY %	2.28%	-1.79%	3.01%	0.60%	2.88%	-1.43%	-	-
Horiz. %	105.56%	103.20%	105.09%	102.02%	101.41%	98.57%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	-
Price	3.45	3.26	2.49	2.21	2.61	2.90	2.96	-
P/RPS	2.45	2.29	1.75	1.69	1.99	2.23	1.99	14.85%
YoY %	6.99%	30.86%	3.55%	-15.08%	-10.76%	12.06%	-	-
Horiz. %	123.12%	115.08%	87.94%	84.92%	100.00%	112.06%	100.00%	-
P/EPS	12.00	11.67	7.44	7.95	8.67	10.07	8.88	22.20%
YoY %	2.83%	56.85%	-6.42%	-8.30%	-13.90%	13.40%	-	-
Horiz. %	135.14%	131.42%	83.78%	89.53%	97.64%	113.40%	100.00%	-
EY	8.33	8.57	13.45	12.58	11.53	9.93	11.26	-18.18%
YoY %	-2.80%	-36.28%	6.92%	9.11%	16.11%	-11.81%	-	-
Horiz. %	73.98%	76.11%	119.45%	111.72%	102.40%	88.19%	100.00%	-
DY	0.00	0.00	0.00	8.05	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	0.00%	0.00%	100.00%	-	-	-	-
P/NAPS	1.16	1.12	0.84	0.76	0.91	1.04	1.05	6.86%
YoY %	3.57%	33.33%	10.53%	-16.48%	-12.50%	-0.95%	-	-
Horiz. %	110.48%	106.67%	80.00%	72.38%	86.67%	99.05%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Announcement Date
Date	25/11/09	27/08/09	28/05/09	25/02/09	27/11/08	28/08/08	29/05/08	-
Price	3.75	3.34	3.60	2.32	2.04	2.74	3.12	-
P/RPS	2.66	2.34	2.53	1.77	1.56	2.11	2.10	17.05%
YoY %	13.68%	-7.51%	42.94%	13.46%	-26.07%	0.48%	-	-
Horiz. %	126.67%	111.43%	120.48%	84.29%	74.29%	100.48%	100.00%	-
P/EPS	13.04	11.95	10.75	8.35	6.78	9.52	9.36	24.71%
YoY %	9.12%	11.16%	28.74%	23.16%	-28.78%	1.71%	-	-
Horiz. %	139.32%	127.67%	114.85%	89.21%	72.44%	101.71%	100.00%	-
EY	7.67	8.37	9.30	11.98	14.76	10.51	10.68	-19.78%
YoY %	-8.36%	-10.00%	-22.37%	-18.83%	40.44%	-1.59%	-	-
Horiz. %	71.82%	78.37%	87.08%	112.17%	138.20%	98.41%	100.00%	-
DY	0.00	0.00	0.00	7.67	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	0.00%	0.00%	100.00%	-	-	-	-
P/NAPS	1.26	1.14	1.21	0.80	0.71	0.98	1.10	9.46%
YoY %	10.53%	-5.79%	51.25%	12.68%	-27.55%	-10.91%	-	-
Horiz. %	114.55%	103.64%	110.00%	72.73%	64.55%	89.09%	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 ⃤ & 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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos