[AIRPORT] QoQ Cumulative 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- -69.88%
YoY- 0.37%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Cumulative 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 1,160,250 782,890 390,029 1,434,973 1,080,055 715,512 73.37%
PBT 480,098 322,065 210,825 125,266 422,196 326,929 192,719 83.46%
Tax -101,520 -84,909 -57,169 -33,188 -116,374 -78,708 -34,563 104.69%
NP 378,578 237,156 153,656 92,078 305,822 248,221 158,156 78.65%
-
NP to SH 377,922 236,949 153,517 91,931 305,207 248,402 158,337 78.31%
-
Tax Rate 21.15% 26.36% 27.12% 26.49% 27.56% 24.07% 17.93% -
Total Cost 1,258,515 923,094 629,234 297,951 1,129,151 831,834 557,356 71.85%
-
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% 7.22% 4.78% 2.81% 9.62% 7.88% 5.17% -
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 149.09 105.57 71.24 35.51 130.71 98.18 65.04 73.58%
EPS 34.42 21.56 13.97 8.37 27.80 22.56 14.38 78.65%
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 69.54 46.92 23.38 86.00 64.73 42.88 73.37%
EPS 22.65 14.20 9.20 5.51 18.29 14.89 9.49 78.31%
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 3.27 4.58 7.01 1.69 2.66 4.46 -29.07%
P/EPS 11.54 16.00 23.34 29.75 7.95 11.56 20.15 -30.96%
EY 8.67 6.25 4.29 3.36 12.58 8.65 4.96 44.96%
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 3.55 4.69 10.14 1.77 2.08 4.21 -14.60%
P/EPS 14.38 17.39 23.91 43.01 8.35 9.03 19.04 -17.02%
EY 6.95 5.75 4.18 2.32 11.98 11.07 5.25 20.50%
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