[AIRPORT] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
22-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 20.02%
YoY- -6.44%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 1,316,206 1,220,820 1,165,126 1,146,840 1,140,770 1,148,659 1,128,971 10.76%
PBT 339,889 304,480 275,072 264,175 234,069 274,448 287,628 11.76%
Tax -96,966 -98,836 -94,114 -93,308 -91,656 -90,097 -93,580 2.39%
NP 242,923 205,644 180,958 170,867 142,413 184,351 194,048 16.13%
-
NP to SH 242,857 205,384 180,746 170,525 142,081 184,098 193,874 16.18%
-
Tax Rate 28.53% 32.46% 34.21% 35.32% 39.16% 32.83% 32.54% -
Total Cost 1,073,283 1,015,176 984,168 975,973 998,357 964,308 934,923 9.62%
-
Net Worth 2,945,949 2,920,256 2,864,964 2,794,954 2,745,600 2,747,359 2,723,942 5.35%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 43,974 43,974 - - - - - -
Div Payout % 18.11% 21.41% - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 2,945,949 2,920,256 2,864,964 2,794,954 2,745,600 2,747,359 2,723,942 5.35%
NOSH 1,100,138 1,099,370 1,099,583 1,100,375 1,102,650 1,098,943 1,102,810 -0.16%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 18.46% 16.84% 15.53% 14.90% 12.48% 16.05% 17.19% -
ROE 8.24% 7.03% 6.31% 6.10% 5.17% 6.70% 7.12% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 119.64 111.05 105.96 104.22 103.46 104.52 102.37 10.94%
EPS 22.08 18.68 16.44 15.50 12.89 16.75 17.58 16.39%
DPS 4.00 4.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6778 2.6563 2.6055 2.54 2.49 2.50 2.47 5.52%
Adjusted Per Share Value based on latest NOSH - 1,100,375
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 73.45 68.13 65.02 64.00 63.66 64.10 63.01 10.75%
EPS 13.55 11.46 10.09 9.52 7.93 10.27 10.82 16.16%
DPS 2.45 2.45 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6441 1.6297 1.5989 1.5598 1.5323 1.5332 1.5202 5.35%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 2.86 2.89 2.94 2.16 2.05 1.78 2.04 -
P/RPS 2.39 2.60 2.77 2.07 1.98 1.70 1.99 12.97%
P/EPS 12.96 15.47 17.89 13.94 15.91 10.63 11.60 7.66%
EY 7.72 6.46 5.59 7.17 6.29 9.41 8.62 -7.08%
DY 1.40 1.38 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.09 1.13 0.85 0.82 0.71 0.83 18.43%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 26/11/07 30/08/07 31/05/07 22/02/07 30/11/06 30/08/06 26/05/06 -
Price 3.26 2.58 2.82 2.39 2.10 1.85 1.84 -
P/RPS 2.72 2.32 2.66 2.29 2.03 1.77 1.80 31.65%
P/EPS 14.77 13.81 17.16 15.42 16.30 11.04 10.47 25.75%
EY 6.77 7.24 5.83 6.48 6.14 9.06 9.55 -20.47%
DY 1.23 1.55 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 0.97 1.08 0.94 0.84 0.74 0.74 39.51%

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