[AIRPORT] QoQ TTM Result on 30-Jun-2009 [#2]

Stock

[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD

Announcement Date

27-Aug-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

30-Jun-2009 [#2]

Profit Trend

QoQ- -1.63%

YoY- -5.98%

Quarter Report

Announcement Q2-2009.pdf

Latest QR

Upcoming QR

AIRPORT's Result

AIRPORT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
TTM Result
Revenue	1,745,677	1,637,093	1,515,168	1,502,351	1,469,779	1,489,121	1,492,851	11.00%
YoY %	6.63%	8.05%	0.85%	2.22%	-1.30%	-0.25%	-	-
Horiz. %	116.94%	109.66%	101.49%	100.64%	98.45%	99.75%	100.00%	-
PBT	474,556	480,098	417,332	440,302	439,300	436,900	481,683	-0.98%
YoY %	-1.15%	15.04%	-5.22%	0.23%	0.55%	-9.30%	-	-
Horiz. %	98.52%	99.67%	86.64%	91.41%	91.20%	90.70%	100.00%	-
Tax	-114,850	-101,520	-122,576	-138,981	-133,073	-131,079	-127,104	-6.54%
YoY %	-13.13%	17.18%	11.80%	-4.44%	-1.52%	-3.13%	-	-
Horiz. %	90.36%	79.87%	96.44%	109.34%	104.70%	103.13%	100.00%	-
NP	359,706	378,578	294,756	301,321	306,227	305,821	354,579	0.96%
YoY %	-4.98%	28.44%	-2.18%	-1.60%	0.13%	-13.75%	-	-
Horiz. %	101.45%	106.77%	83.13%	84.98%	86.36%	86.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	359,126	377,922	294,187	300,820	305,820	305,482	354,228	0.92%
YoY %	-4.97%	28.46%	-2.20%	-1.63%	0.11%	-13.76%	-	-
Horiz. %	101.38%	106.69%	83.05%	84.92%	86.33%	86.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.20%	21.15%	29.37%	31.56%	30.29%	30.00%	26.39%	-
YoY %	14.42%	-27.99%	-6.94%	4.19%	0.97%	13.68%	-	-
Horiz. %	91.70%	80.14%	111.29%	119.59%	114.78%	113.68%	100.00%	-
Total Cost	1,385,971	1,258,515	1,220,412	1,201,030	1,163,552	1,183,300	1,138,272	14.04%
YoY %	10.13%	3.12%	1.61%	3.22%	-1.67%	3.96%	-	-
Horiz. %	121.76%	110.56%	107.22%	105.51%	102.22%	103.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,328,606	3,358,036	3,283,197	3,211,819	3,267,814	3,156,226	3,153,710	3.66%
YoY %	-0.88%	2.28%	2.22%	-1.71%	3.54%	0.08%	-	-
Horiz. %	105.55%	106.48%	104.11%	101.84%	103.62%	100.08%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Dividend
Div	87,717	87,717	43,690	43,690	43,690	43,690	44,027	58.40%
YoY %	0.00%	100.77%	0.00%	0.00%	0.00%	-0.77%	-	-
Horiz. %	199.23%	199.23%	99.23%	99.23%	99.23%	99.23%	100.00%	-
Div Payout %	24.43%	23.21%	14.85%	14.52%	14.29%	14.30%	12.43%	-
YoY %	5.26%	56.30%	2.27%	1.61%	-0.07%	15.04%	-	-
Horiz. %	196.54%	186.73%	119.47%	116.81%	114.96%	115.04%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Equity
Net Worth	3,328,606	3,358,036	3,283,197	3,211,819	3,267,814	3,156,226	3,153,710	3.66%
YoY %	-0.88%	2.28%	2.22%	-1.71%	3.54%	0.08%	-	-
Horiz. %	105.55%	106.48%	104.11%	101.84%	103.62%	100.08%	100.00%	-
NOSH	1,099,166	1,096,465	1,099,235	1,099,750	1,098,351	1,092,271	1,100,195	-0.06%
YoY %	0.25%	-0.25%	-0.05%	0.13%	0.56%	-0.72%	-	-
Horiz. %	99.91%	99.66%	99.91%	99.96%	99.83%	99.28%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Ratio Analysis
NP Margin	20.61%	23.13%	19.45%	20.06%	20.83%	20.54%	23.75%	-
YoY %	-10.89%	18.92%	-3.04%	-3.70%	1.41%	-13.52%	-	-
Horiz. %	86.78%	97.39%	81.89%	84.46%	87.71%	86.48%	100.00%	-
ROE	10.79%	11.25%	8.96%	9.37%	9.36%	9.68%	11.23%	-
YoY %	-4.09%	25.56%	-4.38%	0.11%	-3.31%	-13.80%	-	-
Horiz. %	96.08%	100.18%	79.79%	83.44%	83.35%	86.20%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Per Share
RPS	158.82	149.31	137.84	136.61	133.82	136.33	135.69	11.07%
YoY %	6.37%	8.32%	0.90%	2.08%	-1.84%	0.47%	-	-
Horiz. %	117.05%	110.04%	101.58%	100.68%	98.62%	100.47%	100.00%	-
EPS	32.67	34.47	26.76	27.35	27.84	27.97	32.20	0.97%
YoY %	-5.22%	28.81%	-2.16%	-1.76%	-0.46%	-13.14%	-	-
Horiz. %	101.46%	107.05%	83.11%	84.94%	86.46%	86.86%	100.00%	-
DPS	8.00	8.00	4.00	4.00	4.00	4.00	4.00	58.80%
YoY %	0.00%	100.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	200.00%	200.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	3.0283	3.0626	2.9868	2.9205	2.9752	2.8896	2.8665	3.73%
YoY %	-1.12%	2.54%	2.27%	-1.84%	2.96%	0.81%	-	-
Horiz. %	105.64%	106.84%	104.20%	101.88%	103.79%	100.81%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Adjusted Per Share Value based on latest NOSH - 1,099,750
RPS	104.62	98.11	90.81	90.04	88.09	89.25	89.47	11.00%
YoY %	6.64%	8.04%	0.86%	2.21%	-1.30%	-0.25%	-	-
Horiz. %	116.93%	109.66%	101.50%	100.64%	98.46%	99.75%	100.00%	-
EPS	21.52	22.65	17.63	18.03	18.33	18.31	21.23	0.90%
YoY %	-4.99%	28.47%	-2.22%	-1.64%	0.11%	-13.75%	-	-
Horiz. %	101.37%	106.69%	83.04%	84.93%	86.34%	86.25%	100.00%	-
DPS	5.26	5.26	2.62	2.62	2.62	2.62	2.64	58.40%
YoY %	0.00%	100.76%	0.00%	0.00%	0.00%	-0.76%	-	-
Horiz. %	199.24%	199.24%	99.24%	99.24%	99.24%	99.24%	100.00%	-
NAPS	1.9949	2.0125	1.9677	1.9249	1.9585	1.8916	1.8901	3.66%
YoY %	-0.87%	2.28%	2.22%	-1.72%	3.54%	0.08%	-	-
Horiz. %	105.54%	106.48%	104.11%	101.84%	103.62%	100.08%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	-
Price	4.82	3.97	3.45	3.26	2.49	2.21	2.61	-
P/RPS	3.03	2.66	2.50	2.39	1.86	1.62	1.92	35.58%
YoY %	13.91%	6.40%	4.60%	28.49%	14.81%	-15.62%	-	-
Horiz. %	157.81%	138.54%	130.21%	124.48%	96.88%	84.38%	100.00%	-
P/EPS	14.75	11.52	12.89	11.92	8.94	7.90	8.11	49.05%
YoY %	28.04%	-10.63%	8.14%	33.33%	13.16%	-2.59%	-	-
Horiz. %	181.87%	142.05%	158.94%	146.98%	110.23%	97.41%	100.00%	-
EY	6.78	8.68	7.76	8.39	11.18	12.66	12.34	-32.94%
YoY %	-21.89%	11.86%	-7.51%	-24.96%	-11.69%	2.59%	-	-
Horiz. %	54.94%	70.34%	62.88%	67.99%	90.60%	102.59%	100.00%	-
DY	1.66	2.02	1.16	1.23	1.61	1.81	1.53	5.59%
YoY %	-17.82%	74.14%	-5.69%	-23.60%	-11.05%	18.30%	-	-
Horiz. %	108.50%	132.03%	75.82%	80.39%	105.23%	118.30%	100.00%	-
P/NAPS	1.59	1.30	1.16	1.12	0.84	0.76	0.91	45.11%
YoY %	22.31%	12.07%	3.57%	33.33%	10.53%	-16.48%	-	-
Horiz. %	174.73%	142.86%	127.47%	123.08%	92.31%	83.52%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Announcement Date
Date	17/05/10	24/02/10	25/11/09	27/08/09	28/05/09	25/02/09	27/11/08	-
Price	4.98	4.95	3.75	3.34	3.60	2.32	2.04	-
P/RPS	3.14	3.32	2.72	2.44	2.69	1.70	1.50	63.71%
YoY %	-5.42%	22.06%	11.48%	-9.29%	58.24%	13.33%	-	-
Horiz. %	209.33%	221.33%	181.33%	162.67%	179.33%	113.33%	100.00%	-
P/EPS	15.24	14.36	14.01	12.21	12.93	8.30	6.34	79.54%
YoY %	6.13%	2.50%	14.74%	-5.57%	55.78%	30.91%	-	-
Horiz. %	240.38%	226.50%	220.98%	192.59%	203.94%	130.91%	100.00%	-
EY	6.56	6.96	7.14	8.19	7.73	12.05	15.78	-44.32%
YoY %	-5.75%	-2.52%	-12.82%	5.95%	-35.85%	-23.64%	-	-
Horiz. %	41.57%	44.11%	45.25%	51.90%	48.99%	76.36%	100.00%	-
DY	1.61	1.62	1.07	1.20	1.11	1.72	1.96	-12.30%
YoY %	-0.62%	51.40%	-10.83%	8.11%	-35.47%	-12.24%	-	-
Horiz. %	82.14%	82.65%	54.59%	61.22%	56.63%	87.76%	100.00%	-
P/NAPS	1.64	1.62	1.26	1.14	1.21	0.80	0.71	74.82%
YoY %	1.23%	28.57%	10.53%	-5.79%	51.25%	12.68%	-	-
Horiz. %	230.99%	228.17%	177.46%	160.56%	170.42%	112.68%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos