[AIRPORT] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 59.5%
YoY- 23.82%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 1,647,405 1,023,627 498,613 1,637,093 1,160,250 782,890 390,029 161.06%
PBT 292,412 200,731 119,724 480,098 322,065 210,825 125,266 75.88%
Tax -97,480 -67,895 -46,518 -101,520 -84,909 -57,169 -33,188 104.96%
NP 194,932 132,836 73,206 378,578 237,156 153,656 92,078 64.79%
-
NP to SH 194,869 132,753 73,135 377,922 236,949 153,517 91,931 64.93%
-
Tax Rate 33.34% 33.82% 38.85% 21.15% 26.36% 27.12% 26.49% -
Total Cost 1,452,473 890,791 425,407 1,258,515 923,094 629,234 297,951 187.22%
-
Net Worth 3,326,797 3,265,999 3,328,606 3,368,448 3,282,543 3,209,351 3,267,814 1.19%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - 247,615 - - - -
Div Payout % - - - 65.52% - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 3,326,797 3,265,999 3,328,606 3,368,448 3,282,543 3,209,351 3,267,814 1.19%
NOSH 1,099,585 1,099,367 1,099,166 1,098,072 1,099,016 1,098,904 1,098,351 0.07%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 11.83% 12.98% 14.68% 23.13% 20.44% 19.63% 23.61% -
ROE 5.86% 4.06% 2.20% 11.22% 7.22% 4.78% 2.81% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 149.82 93.11 45.36 149.09 105.57 71.24 35.51 160.87%
EPS 17.72 12.07 6.66 34.42 21.56 13.97 8.37 64.80%
DPS 0.00 0.00 0.00 22.55 0.00 0.00 0.00 -
NAPS 3.0255 2.9708 3.0283 3.0676 2.9868 2.9205 2.9752 1.12%
Adjusted Per Share Value based on latest NOSH - 1,096,465
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 98.73 61.35 29.88 98.11 69.54 46.92 23.38 161.02%
EPS 11.68 7.96 4.38 22.65 14.20 9.20 5.51 64.94%
DPS 0.00 0.00 0.00 14.84 0.00 0.00 0.00 -
NAPS 1.9938 1.9574 1.9949 2.0188 1.9673 1.9234 1.9585 1.19%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 5.75 5.00 4.82 3.97 3.45 3.26 2.49 -
P/RPS 3.84 5.37 10.63 2.66 3.27 4.58 7.01 -33.02%
P/EPS 32.45 41.41 72.44 11.54 16.00 23.34 29.75 5.95%
EY 3.08 2.42 1.38 8.67 6.25 4.29 3.36 -5.63%
DY 0.00 0.00 0.00 5.68 0.00 0.00 0.00 -
P/NAPS 1.90 1.68 1.59 1.29 1.16 1.12 0.84 72.22%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/10/10 17/08/10 17/05/10 24/02/10 25/11/09 27/08/09 28/05/09 -
Price 6.07 5.42 4.98 4.95 3.75 3.34 3.60 -
P/RPS 4.05 5.82 10.98 3.32 3.55 4.69 10.14 -45.73%
P/EPS 34.25 44.88 74.85 14.38 17.39 23.91 43.01 -14.07%
EY 2.92 2.23 1.34 6.95 5.75 4.18 2.32 16.55%
DY 0.00 0.00 0.00 4.56 0.00 0.00 0.00 -
P/NAPS 2.01 1.82 1.64 1.61 1.26 1.14 1.21 40.21%

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