[AIRPORT] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -5.04%
YoY- -2.11%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 1,165,126 1,146,840 1,140,770 1,148,659 1,128,971 1,112,837 1,090,175 4.53%
PBT 275,072 264,175 234,069 274,448 287,628 277,141 354,520 -15.57%
Tax -94,114 -93,308 -91,656 -90,097 -93,580 -94,877 -115,131 -12.58%
NP 180,958 170,867 142,413 184,351 194,048 182,264 239,389 -17.03%
-
NP to SH 180,746 170,525 142,081 184,098 193,874 182,264 239,389 -17.09%
-
Tax Rate 34.21% 35.32% 39.16% 32.83% 32.54% 34.23% 32.48% -
Total Cost 984,168 975,973 998,357 964,308 934,923 930,573 850,786 10.20%
-
Net Worth 2,864,964 2,794,954 2,745,600 2,747,359 2,723,942 2,651,000 2,630,788 5.85%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - 23,751 -
Div Payout % - - - - - - 9.92% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 2,864,964 2,794,954 2,745,600 2,747,359 2,723,942 2,651,000 2,630,788 5.85%
NOSH 1,099,583 1,100,375 1,102,650 1,098,943 1,102,810 1,100,000 1,100,748 -0.07%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 15.53% 14.90% 12.48% 16.05% 17.19% 16.38% 21.96% -
ROE 6.31% 6.10% 5.17% 6.70% 7.12% 6.88% 9.10% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 105.96 104.22 103.46 104.52 102.37 101.17 99.04 4.60%
EPS 16.44 15.50 12.89 16.75 17.58 16.57 21.75 -17.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.16 -
NAPS 2.6055 2.54 2.49 2.50 2.47 2.41 2.39 5.92%
Adjusted Per Share Value based on latest NOSH - 1,098,943
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 65.02 64.00 63.66 64.10 63.01 62.10 60.84 4.53%
EPS 10.09 9.52 7.93 10.27 10.82 10.17 13.36 -17.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.33 -
NAPS 1.5989 1.5598 1.5323 1.5332 1.5202 1.4795 1.4682 5.85%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 2.94 2.16 2.05 1.78 2.04 1.93 2.05 -
P/RPS 2.77 2.07 1.98 1.70 1.99 1.91 2.07 21.45%
P/EPS 17.89 13.94 15.91 10.63 11.60 11.65 9.43 53.30%
EY 5.59 7.17 6.29 9.41 8.62 8.59 10.61 -34.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.05 -
P/NAPS 1.13 0.85 0.82 0.71 0.83 0.80 0.86 19.98%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 31/05/07 22/02/07 30/11/06 30/08/06 26/05/06 24/02/06 25/11/05 -
Price 2.82 2.39 2.10 1.85 1.84 1.99 1.82 -
P/RPS 2.66 2.29 2.03 1.77 1.80 1.97 1.84 27.88%
P/EPS 17.16 15.42 16.30 11.04 10.47 12.01 8.37 61.45%
EY 5.83 6.48 6.14 9.06 9.55 8.33 11.95 -38.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.19 -
P/NAPS 1.08 0.94 0.84 0.74 0.74 0.83 0.76 26.42%

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