[AIRPORT] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 18.25%
YoY- 70.93%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 1,479,309 1,460,701 1,383,379 1,316,206 1,220,820 1,165,126 1,146,840 18.51%
PBT 435,597 432,419 403,624 339,889 304,480 275,072 264,175 39.61%
Tax -115,421 -122,752 -114,332 -96,966 -98,836 -94,114 -93,308 15.24%
NP 320,176 309,667 289,292 242,923 205,644 180,958 170,867 52.05%
-
NP to SH 319,940 309,202 288,862 242,857 205,384 180,746 170,525 52.17%
-
Tax Rate 26.50% 28.39% 28.33% 28.53% 32.46% 34.21% 35.32% -
Total Cost 1,159,133 1,151,034 1,094,087 1,073,283 1,015,176 984,168 975,973 12.16%
-
Net Worth 3,067,350 3,109,763 2,201,380 2,945,949 2,920,256 2,864,964 2,794,954 6.40%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 44,027 88,002 88,002 43,974 43,974 - - -
Div Payout % 13.76% 28.46% 30.47% 18.11% 21.41% - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 3,067,350 3,109,763 2,201,380 2,945,949 2,920,256 2,864,964 2,794,954 6.40%
NOSH 1,100,829 1,099,555 1,100,690 1,100,138 1,099,370 1,099,583 1,100,375 0.02%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 21.64% 21.20% 20.91% 18.46% 16.84% 15.53% 14.90% -
ROE 10.43% 9.94% 13.12% 8.24% 7.03% 6.31% 6.10% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 134.38 132.84 125.68 119.64 111.05 105.96 104.22 18.48%
EPS 29.06 28.12 26.24 22.08 18.68 16.44 15.50 52.10%
DPS 4.00 8.00 8.00 4.00 4.00 0.00 0.00 -
NAPS 2.7864 2.8282 2.00 2.6778 2.6563 2.6055 2.54 6.37%
Adjusted Per Share Value based on latest NOSH - 1,100,138
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 82.56 81.52 77.20 73.45 68.13 65.02 64.00 18.52%
EPS 17.86 17.26 16.12 13.55 11.46 10.09 9.52 52.17%
DPS 2.46 4.91 4.91 2.45 2.45 0.00 0.00 -
NAPS 1.7118 1.7355 1.2285 1.6441 1.6297 1.5989 1.5598 6.40%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 2.90 2.96 3.02 2.86 2.89 2.94 2.16 -
P/RPS 2.16 2.23 2.40 2.39 2.60 2.77 2.07 2.88%
P/EPS 9.98 10.53 11.51 12.96 15.47 17.89 13.94 -19.98%
EY 10.02 9.50 8.69 7.72 6.46 5.59 7.17 25.02%
DY 1.38 2.70 2.65 1.40 1.38 0.00 0.00 -
P/NAPS 1.04 1.05 1.51 1.07 1.09 1.13 0.85 14.40%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 29/05/08 28/02/08 26/11/07 30/08/07 31/05/07 22/02/07 -
Price 2.74 3.12 3.06 3.26 2.58 2.82 2.39 -
P/RPS 2.04 2.35 2.43 2.72 2.32 2.66 2.29 -7.42%
P/EPS 9.43 11.10 11.66 14.77 13.81 17.16 15.42 -27.97%
EY 10.61 9.01 8.58 6.77 7.24 5.83 6.48 38.96%
DY 1.46 2.56 2.61 1.23 1.55 0.00 0.00 -
P/NAPS 0.98 1.10 1.53 1.22 0.97 1.08 0.94 2.81%

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