[AIRPORT] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
31-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -58.22%
YoY- 16.75%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 1,379,983 1,024,731 673,730 332,049 1,146,840 855,365 599,750 74.02%
PBT 404,890 263,574 175,450 94,071 263,254 186,939 135,145 107.40%
Tax -115,598 -80,640 -48,178 -22,774 -92,387 -76,061 -42,650 94.04%
NP 289,292 182,934 127,272 71,297 170,867 110,878 92,495 113.42%
-
NP to SH 288,862 182,878 127,101 71,253 170,525 110,546 92,242 113.60%
-
Tax Rate 28.55% 30.59% 27.46% 24.21% 35.09% 40.69% 31.56% -
Total Cost 1,090,691 841,797 546,458 260,752 975,973 744,487 507,255 66.35%
-
Net Worth 3,019,423 2,944,742 2,923,102 2,864,964 2,795,050 2,738,900 2,748,569 6.44%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 88,000 - - - - - - -
Div Payout % 30.46% - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 3,019,423 2,944,742 2,923,102 2,864,964 2,795,050 2,738,900 2,748,569 6.44%
NOSH 1,100,012 1,099,687 1,100,441 1,099,583 1,100,110 1,099,960 1,099,427 0.03%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 20.96% 17.85% 18.89% 21.47% 14.90% 12.96% 15.42% -
ROE 9.57% 6.21% 4.35% 2.49% 6.10% 4.04% 3.36% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 125.45 93.18 61.22 30.20 104.25 77.76 54.55 73.96%
EPS 26.30 16.63 11.55 6.48 15.50 10.05 8.39 113.74%
DPS 8.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7449 2.6778 2.6563 2.6055 2.5407 2.49 2.50 6.41%
Adjusted Per Share Value based on latest NOSH - 1,099,583
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 82.71 61.41 40.38 19.90 68.73 51.26 35.94 74.04%
EPS 17.31 10.96 7.62 4.27 10.22 6.63 5.53 113.53%
DPS 5.27 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8096 1.7648 1.7519 1.717 1.6751 1.6415 1.6473 6.44%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 3.02 2.86 2.89 2.94 2.16 2.05 1.78 -
P/RPS 2.41 3.07 4.72 9.74 2.07 2.64 3.26 -18.19%
P/EPS 11.50 17.20 25.02 45.37 13.93 20.40 21.22 -33.45%
EY 8.70 5.81 4.00 2.20 7.18 4.90 4.71 50.37%
DY 2.65 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.07 1.09 1.13 0.85 0.82 0.71 33.78%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 26/11/07 30/08/07 31/05/07 22/02/07 30/11/06 30/08/06 -
Price 3.06 3.26 2.58 2.82 2.39 2.10 1.85 -
P/RPS 2.44 3.50 4.21 9.34 2.29 2.70 3.39 -19.63%
P/EPS 11.65 19.60 22.34 43.52 15.42 20.90 22.05 -34.56%
EY 8.58 5.10 4.48 2.30 6.49 4.79 4.54 52.68%
DY 2.61 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.22 0.97 1.08 0.94 0.84 0.74 30.94%

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