[AIRPORT] QoQ TTM Result on 30-Sep-2008 [#3]

Stock

[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD

Announcement Date

27-Nov-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

30-Sep-2008 [#3]

Profit Trend

QoQ- 10.72%

YoY- 45.86%

Quarter Report

Announcement Q3-2008.pdf

Latest QR

Upcoming QR

AIRPORT's Result

AIRPORT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
TTM Result
Revenue	1,502,351	1,469,779	1,489,121	1,492,851	1,479,309	1,460,701	1,383,379	5.65%
YoY %	2.22%	-1.30%	-0.25%	0.92%	1.27%	5.59%	-	-
Horiz. %	108.60%	106.25%	107.64%	107.91%	106.93%	105.59%	100.00%	-
PBT	440,302	439,300	436,900	481,683	435,597	432,419	403,624	5.97%
YoY %	0.23%	0.55%	-9.30%	10.58%	0.73%	7.13%	-	-
Horiz. %	109.09%	108.84%	108.24%	119.34%	107.92%	107.13%	100.00%	-
Tax	-138,981	-133,073	-131,079	-127,104	-115,421	-122,752	-114,332	13.91%
YoY %	-4.44%	-1.52%	-3.13%	-10.12%	5.97%	-7.36%	-	-
Horiz. %	121.56%	116.39%	114.65%	111.17%	100.95%	107.36%	100.00%	-
NP	301,321	306,227	305,821	354,579	320,176	309,667	289,292	2.75%
YoY %	-1.60%	0.13%	-13.75%	10.75%	3.39%	7.04%	-	-
Horiz. %	104.16%	105.85%	105.71%	122.57%	110.68%	107.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	300,820	305,820	305,482	354,228	319,940	309,202	288,862	2.74%
YoY %	-1.63%	0.11%	-13.76%	10.72%	3.47%	7.04%	-	-
Horiz. %	104.14%	105.87%	105.75%	122.63%	110.76%	107.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.56%	30.29%	30.00%	26.39%	26.50%	28.39%	28.33%	-
YoY %	4.19%	0.97%	13.68%	-0.42%	-6.66%	0.21%	-	-
Horiz. %	111.40%	106.92%	105.89%	93.15%	93.54%	100.21%	100.00%	-
Total Cost	1,201,030	1,163,552	1,183,300	1,138,272	1,159,133	1,151,034	1,094,087	6.42%
YoY %	3.22%	-1.67%	3.96%	-1.80%	0.70%	5.20%	-	-
Horiz. %	109.77%	106.35%	108.15%	104.04%	105.95%	105.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,211,819	3,267,814	3,156,226	3,153,710	3,067,350	3,109,763	2,201,380	28.66%
YoY %	-1.71%	3.54%	0.08%	2.82%	-1.36%	41.26%	-	-
Horiz. %	145.90%	148.44%	143.37%	143.26%	139.34%	141.26%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Dividend
Div	43,690	43,690	43,690	44,027	44,027	88,002	88,002	-37.32%
YoY %	0.00%	0.00%	-0.77%	0.00%	-49.97%	0.00%	-	-
Horiz. %	49.65%	49.65%	49.65%	50.03%	50.03%	100.00%	100.00%	-
Div Payout %	14.52%	14.29%	14.30%	12.43%	13.76%	28.46%	30.47%	-
YoY %	1.61%	-0.07%	15.04%	-9.67%	-51.65%	-6.60%	-	-
Horiz. %	47.65%	46.90%	46.93%	40.79%	45.16%	93.40%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Equity
Net Worth	3,211,819	3,267,814	3,156,226	3,153,710	3,067,350	3,109,763	2,201,380	28.66%
YoY %	-1.71%	3.54%	0.08%	2.82%	-1.36%	41.26%	-	-
Horiz. %	145.90%	148.44%	143.37%	143.26%	139.34%	141.26%	100.00%	-
NOSH	1,099,750	1,098,351	1,092,271	1,100,195	1,100,829	1,099,555	1,100,690	-0.05%
YoY %	0.13%	0.56%	-0.72%	-0.06%	0.12%	-0.10%	-	-
Horiz. %	99.91%	99.79%	99.24%	99.96%	100.01%	99.90%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Ratio Analysis
NP Margin	20.06%	20.83%	20.54%	23.75%	21.64%	21.20%	20.91%	-
YoY %	-3.70%	1.41%	-13.52%	9.75%	2.08%	1.39%	-	-
Horiz. %	95.93%	99.62%	98.23%	113.58%	103.49%	101.39%	100.00%	-
ROE	9.37%	9.36%	9.68%	11.23%	10.43%	9.94%	13.12%	-
YoY %	0.11%	-3.31%	-13.80%	7.67%	4.93%	-24.24%	-	-
Horiz. %	71.42%	71.34%	73.78%	85.59%	79.50%	75.76%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Per Share
RPS	136.61	133.82	136.33	135.69	134.38	132.84	125.68	5.72%
YoY %	2.08%	-1.84%	0.47%	0.97%	1.16%	5.70%	-	-
Horiz. %	108.70%	106.48%	108.47%	107.96%	106.92%	105.70%	100.00%	-
EPS	27.35	27.84	27.97	32.20	29.06	28.12	26.24	2.80%
YoY %	-1.76%	-0.46%	-13.14%	10.81%	3.34%	7.16%	-	-
Horiz. %	104.23%	106.10%	106.59%	122.71%	110.75%	107.16%	100.00%	-
DPS	4.00	4.00	4.00	4.00	4.00	8.00	8.00	-37.03%
YoY %	0.00%	0.00%	0.00%	0.00%	-50.00%	0.00%	-	-
Horiz. %	50.00%	50.00%	50.00%	50.00%	50.00%	100.00%	100.00%	-
NAPS	2.9205	2.9752	2.8896	2.8665	2.7864	2.8282	2.00	28.74%
YoY %	-1.84%	2.96%	0.81%	2.87%	-1.48%	41.41%	-	-
Horiz. %	146.03%	148.76%	144.48%	143.32%	139.32%	141.41%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Adjusted Per Share Value based on latest NOSH - 1,100,195
RPS	83.84	82.03	83.10	83.31	82.56	81.52	77.20	5.66%
YoY %	2.21%	-1.29%	-0.25%	0.91%	1.28%	5.60%	-	-
Horiz. %	108.60%	106.26%	107.64%	107.91%	106.94%	105.60%	100.00%	-
EPS	16.79	17.07	17.05	19.77	17.86	17.26	16.12	2.75%
YoY %	-1.64%	0.12%	-13.76%	10.69%	3.48%	7.07%	-	-
Horiz. %	104.16%	105.89%	105.77%	122.64%	110.79%	107.07%	100.00%	-
DPS	2.44	2.44	2.44	2.46	2.46	4.91	4.91	-37.28%
YoY %	0.00%	0.00%	-0.81%	0.00%	-49.90%	0.00%	-	-
Horiz. %	49.69%	49.69%	49.69%	50.10%	50.10%	100.00%	100.00%	-
NAPS	1.7924	1.8237	1.7614	1.76	1.7118	1.7355	1.2285	28.66%
YoY %	-1.72%	3.54%	0.08%	2.82%	-1.37%	41.27%	-	-
Horiz. %	145.90%	148.45%	143.38%	143.26%	139.34%	141.27%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	-
Price	3.26	2.49	2.21	2.61	2.90	2.96	3.02	-
P/RPS	2.39	1.86	1.62	1.92	2.16	2.23	2.40	-0.27%
YoY %	28.49%	14.81%	-15.62%	-11.11%	-3.14%	-7.08%	-	-
Horiz. %	99.58%	77.50%	67.50%	80.00%	90.00%	92.92%	100.00%	-
P/EPS	11.92	8.94	7.90	8.11	9.98	10.53	11.51	2.36%
YoY %	33.33%	13.16%	-2.59%	-18.74%	-5.22%	-8.51%	-	-
Horiz. %	103.56%	77.67%	68.64%	70.46%	86.71%	91.49%	100.00%	-
EY	8.39	11.18	12.66	12.34	10.02	9.50	8.69	-2.31%
YoY %	-24.96%	-11.69%	2.59%	23.15%	5.47%	9.32%	-	-
Horiz. %	96.55%	128.65%	145.68%	142.00%	115.30%	109.32%	100.00%	-
DY	1.23	1.61	1.81	1.53	1.38	2.70	2.65	-40.08%
YoY %	-23.60%	-11.05%	18.30%	10.87%	-48.89%	1.89%	-	-
Horiz. %	46.42%	60.75%	68.30%	57.74%	52.08%	101.89%	100.00%	-
P/NAPS	1.12	0.84	0.76	0.91	1.04	1.05	1.51	-18.07%
YoY %	33.33%	10.53%	-16.48%	-12.50%	-0.95%	-30.46%	-	-
Horiz. %	74.17%	55.63%	50.33%	60.26%	68.87%	69.54%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Announcement Date
Date	27/08/09	28/05/09	25/02/09	27/11/08	28/08/08	29/05/08	28/02/08	-
Price	3.34	3.60	2.32	2.04	2.74	3.12	3.06	-
P/RPS	2.44	2.69	1.70	1.50	2.04	2.35	2.43	0.27%
YoY %	-9.29%	58.24%	13.33%	-26.47%	-13.19%	-3.29%	-	-
Horiz. %	100.41%	110.70%	69.96%	61.73%	83.95%	96.71%	100.00%	-
P/EPS	12.21	12.93	8.30	6.34	9.43	11.10	11.66	3.12%
YoY %	-5.57%	55.78%	30.91%	-32.77%	-15.05%	-4.80%	-	-
Horiz. %	104.72%	110.89%	71.18%	54.37%	80.87%	95.20%	100.00%	-
EY	8.19	7.73	12.05	15.78	10.61	9.01	8.58	-3.05%
YoY %	5.95%	-35.85%	-23.64%	48.73%	17.76%	5.01%	-	-
Horiz. %	95.45%	90.09%	140.44%	183.92%	123.66%	105.01%	100.00%	-
DY	1.20	1.11	1.72	1.96	1.46	2.56	2.61	-40.45%
YoY %	8.11%	-35.47%	-12.24%	34.25%	-42.97%	-1.92%	-	-
Horiz. %	45.98%	42.53%	65.90%	75.10%	55.94%	98.08%	100.00%	-
P/NAPS	1.14	1.21	0.80	0.71	0.98	1.10	1.53	-17.82%
YoY %	-5.79%	51.25%	12.68%	-27.55%	-10.91%	-28.10%	-	-
Horiz. %	74.51%	79.08%	52.29%	46.41%	64.05%	71.90%	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