[AIRPORT] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
31-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -69.67%
YoY- 31.39%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 2,754,812 1,941,624 1,280,469 617,770 2,468,004 1,647,405 1,023,627 93.13%
PBT 574,192 438,371 284,245 140,918 474,964 292,412 200,731 101.12%
Tax -173,029 -133,961 -97,017 -44,684 -157,494 -97,480 -67,895 86.25%
NP 401,163 304,410 187,228 96,234 317,470 194,932 132,836 108.51%
-
NP to SH 401,115 304,362 187,199 96,090 316,784 194,869 132,753 108.58%
-
Tax Rate 30.13% 30.56% 34.13% 31.71% 33.16% 33.34% 33.82% -
Total Cost 2,353,649 1,637,214 1,093,241 521,536 2,150,534 1,452,473 890,791 90.78%
-
Net Worth 3,546,353 3,300,450 3,299,728 3,296,259 3,302,169 3,326,797 3,265,999 5.62%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 3,546,353 3,300,450 3,299,728 3,296,259 3,302,169 3,326,797 3,265,999 5.62%
NOSH 1,099,849 1,100,150 1,099,909 1,098,753 1,097,430 1,099,585 1,099,367 0.02%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 14.56% 15.68% 14.62% 15.58% 12.86% 11.83% 12.98% -
ROE 11.31% 9.22% 5.67% 2.92% 9.59% 5.86% 4.06% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 250.47 176.49 116.42 56.22 224.89 149.82 93.11 93.07%
EPS 36.47 27.67 17.02 8.74 28.80 17.72 12.07 108.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.2244 3.00 3.00 3.00 3.009 3.0255 2.9708 5.59%
Adjusted Per Share Value based on latest NOSH - 1,098,753
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 153.74 108.36 71.46 34.48 137.73 91.94 57.13 93.12%
EPS 22.39 16.99 10.45 5.36 17.68 10.88 7.41 108.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9791 1.8419 1.8415 1.8396 1.8429 1.8566 1.8227 5.62%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 5.80 5.29 6.47 6.08 6.28 5.75 5.00 -
P/RPS 2.32 3.00 5.56 10.81 2.79 3.84 5.37 -42.76%
P/EPS 15.90 19.12 38.02 69.52 21.76 32.45 41.41 -47.08%
EY 6.29 5.23 2.63 1.44 4.60 3.08 2.42 88.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 1.76 2.16 2.03 2.09 1.90 1.68 4.69%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 21/02/12 25/10/11 28/07/11 31/05/11 16/02/11 29/10/10 17/08/10 -
Price 5.78 5.88 6.49 6.37 6.20 6.07 5.42 -
P/RPS 2.31 3.33 5.57 11.33 2.76 4.05 5.82 -45.90%
P/EPS 15.85 21.25 38.13 72.84 21.48 34.25 44.88 -49.94%
EY 6.31 4.71 2.62 1.37 4.66 2.92 2.23 99.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 1.96 2.16 2.12 2.06 2.01 1.82 -1.09%

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