[AIRPORT] QoQ Quarter Result on 31-Mar-2008 [#1]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -13.58%
YoY- 28.55%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 354,918 364,543 360,289 409,371 358,648 351,001 341,681 2.55%
PBT 95,267 134,210 84,557 122,866 140,050 88,124 81,379 11.02%
Tax -37,667 -44,145 -18,073 -31,194 -33,692 -32,462 -25,404 29.87%
NP 57,600 90,065 66,484 91,672 106,358 55,662 55,975 1.91%
-
NP to SH 57,238 90,065 66,586 91,593 105,984 55,777 55,848 1.64%
-
Tax Rate 39.54% 32.89% 21.37% 25.39% 24.06% 36.84% 31.22% -
Total Cost 297,318 274,478 293,805 317,699 252,290 295,339 285,706 2.67%
-
Net Worth 3,156,226 3,153,710 3,067,350 3,109,763 2,201,380 2,945,949 2,920,256 5.29%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 43,690 - - - 44,027 - - -
Div Payout % 76.33% - - - 41.54% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 3,156,226 3,153,710 3,067,350 3,109,763 2,201,380 2,945,949 2,920,256 5.29%
NOSH 1,092,271 1,100,195 1,100,829 1,099,555 1,100,690 1,100,138 1,099,370 -0.42%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 16.23% 24.71% 18.45% 22.39% 29.66% 15.86% 16.38% -
ROE 1.81% 2.86% 2.17% 2.95% 4.81% 1.89% 1.91% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 32.49 33.13 32.73 37.23 32.58 31.91 31.08 2.98%
EPS 5.24 8.19 6.04 8.33 9.67 5.07 5.08 2.07%
DPS 4.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 2.8896 2.8665 2.7864 2.8282 2.00 2.6778 2.6563 5.74%
Adjusted Per Share Value based on latest NOSH - 1,099,555
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 21.27 21.85 21.59 24.53 21.49 21.04 20.48 2.54%
EPS 3.43 5.40 3.99 5.49 6.35 3.34 3.35 1.57%
DPS 2.62 0.00 0.00 0.00 2.64 0.00 0.00 -
NAPS 1.8916 1.8901 1.8383 1.8637 1.3193 1.7656 1.7502 5.29%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 2.21 2.61 2.90 2.96 3.02 2.86 2.89 -
P/RPS 6.80 7.88 8.86 7.95 9.27 8.96 9.30 -18.76%
P/EPS 42.17 31.88 47.94 35.53 31.36 56.41 56.89 -18.02%
EY 2.37 3.14 2.09 2.81 3.19 1.77 1.76 21.83%
DY 1.81 0.00 0.00 0.00 1.32 0.00 0.00 -
P/NAPS 0.76 0.91 1.04 1.05 1.51 1.07 1.09 -21.28%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 27/11/08 28/08/08 29/05/08 28/02/08 26/11/07 30/08/07 -
Price 2.32 2.04 2.74 3.12 3.06 3.26 2.58 -
P/RPS 7.14 6.16 8.37 8.38 9.39 10.22 8.30 -9.50%
P/EPS 44.27 24.92 45.30 37.45 31.78 64.30 50.79 -8.71%
EY 2.26 4.01 2.21 2.67 3.15 1.56 1.97 9.54%
DY 1.72 0.00 0.00 0.00 1.31 0.00 0.00 -
P/NAPS 0.80 0.71 0.98 1.10 1.53 1.22 0.97 -12.00%

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