[AIRPORT] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 20.48%
YoY- 0.37%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 1,637,093 1,547,000 1,565,780 1,560,116 1,434,973 1,440,073 1,431,024 9.35%
PBT 480,098 429,420 421,650 501,064 422,196 435,905 385,438 15.72%
Tax -101,520 -113,212 -114,338 -132,752 -116,374 -104,944 -69,126 29.11%
NP 378,578 316,208 307,312 368,312 305,822 330,961 316,312 12.68%
-
NP to SH 377,922 315,932 307,034 367,724 305,207 331,202 316,674 12.47%
-
Tax Rate 21.15% 26.36% 27.12% 26.49% 27.56% 24.07% 17.93% -
Total Cost 1,258,515 1,230,792 1,258,468 1,191,804 1,129,151 1,109,112 1,114,712 8.40%
-
Net Worth 3,368,448 3,282,543 3,209,351 3,267,814 3,172,365 3,153,518 3,065,292 6.47%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 247,615 - - - 195,418 - - -
Div Payout % 65.52% - - - 64.03% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 3,368,448 3,282,543 3,209,351 3,267,814 3,172,365 3,153,518 3,065,292 6.47%
NOSH 1,098,072 1,099,016 1,098,904 1,098,351 1,097,856 1,100,128 1,100,090 -0.12%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 23.13% 20.44% 19.63% 23.61% 21.31% 22.98% 22.10% -
ROE 11.22% 9.62% 9.57% 11.25% 9.62% 10.50% 10.33% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 149.09 140.76 142.49 142.04 130.71 130.90 130.08 9.49%
EPS 34.42 28.75 27.94 33.48 27.80 30.08 28.76 12.68%
DPS 22.55 0.00 0.00 0.00 17.80 0.00 0.00 -
NAPS 3.0676 2.9868 2.9205 2.9752 2.8896 2.8665 2.7864 6.60%
Adjusted Per Share Value based on latest NOSH - 1,098,351
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 98.11 92.71 93.84 93.50 86.00 86.31 85.76 9.35%
EPS 22.65 18.93 18.40 22.04 18.29 19.85 18.98 12.47%
DPS 14.84 0.00 0.00 0.00 11.71 0.00 0.00 -
NAPS 2.0188 1.9673 1.9234 1.9585 1.9013 1.89 1.8371 6.47%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 3.97 3.45 3.26 2.49 2.21 2.61 2.90 -
P/RPS 2.66 2.45 2.29 1.75 1.69 1.99 2.23 12.43%
P/EPS 11.54 12.00 11.67 7.44 7.95 8.67 10.07 9.48%
EY 8.67 8.33 8.57 13.45 12.58 11.53 9.93 -8.62%
DY 5.68 0.00 0.00 0.00 8.05 0.00 0.00 -
P/NAPS 1.29 1.16 1.12 0.84 0.76 0.91 1.04 15.39%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 25/11/09 27/08/09 28/05/09 25/02/09 27/11/08 28/08/08 -
Price 4.95 3.75 3.34 3.60 2.32 2.04 2.74 -
P/RPS 3.32 2.66 2.34 2.53 1.77 1.56 2.11 35.16%
P/EPS 14.38 13.04 11.95 10.75 8.35 6.78 9.52 31.54%
EY 6.95 7.67 8.37 9.30 11.98 14.76 10.51 -24.04%
DY 4.56 0.00 0.00 0.00 7.67 0.00 0.00 -
P/NAPS 1.61 1.26 1.14 1.21 0.80 0.71 0.98 39.10%

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