[AIRPORT] QoQ TTM Result on 31-Dec-2009 [#4]

Stock

[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD

Announcement Date

24-Feb-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

31-Dec-2009 [#4]

Profit Trend

QoQ- 28.46%

YoY- 23.71%

Quarter Report

Announcement Q4-2009.pdf

Latest QR

Upcoming QR

AIRPORT's Result

AIRPORT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
TTM Result
Revenue	2,124,248	1,877,830	1,745,677	1,637,093	1,515,168	1,502,351	1,469,779	27.80%
YoY %	13.12%	7.57%	6.63%	8.05%	0.85%	2.22%	-	-
Horiz. %	144.53%	127.76%	118.77%	111.38%	103.09%	102.22%	100.00%	-
PBT	450,445	470,004	474,556	480,098	417,332	440,302	439,300	1.68%
YoY %	-4.16%	-0.96%	-1.15%	15.04%	-5.22%	0.23%	-	-
Horiz. %	102.54%	106.99%	108.03%	109.29%	95.00%	100.23%	100.00%	-
Tax	-114,091	-112,246	-114,850	-101,520	-122,576	-138,981	-133,073	-9.74%
YoY %	-1.64%	2.27%	-13.13%	17.18%	11.80%	-4.44%	-	-
Horiz. %	85.74%	84.35%	86.31%	76.29%	92.11%	104.44%	100.00%	-
NP	336,354	357,758	359,706	378,578	294,756	301,321	306,227	6.44%
YoY %	-5.98%	-0.54%	-4.98%	28.44%	-2.18%	-1.60%	-	-
Horiz. %	109.84%	116.83%	117.46%	123.63%	96.25%	98.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	335,842	357,158	359,126	377,922	294,187	300,820	305,820	6.43%
YoY %	-5.97%	-0.55%	-4.97%	28.46%	-2.20%	-1.63%	-	-
Horiz. %	109.82%	116.79%	117.43%	123.58%	96.20%	98.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.33%	23.88%	24.20%	21.15%	29.37%	31.56%	30.29%	-
YoY %	6.07%	-1.32%	14.42%	-27.99%	-6.94%	4.19%	-	-
Horiz. %	83.62%	78.84%	79.89%	69.83%	96.96%	104.19%	100.00%	-
Total Cost	1,787,894	1,520,072	1,385,971	1,258,515	1,220,412	1,201,030	1,163,552	33.12%
YoY %	17.62%	9.68%	10.13%	3.12%	1.61%	3.22%	-	-
Horiz. %	153.66%	130.64%	119.12%	108.16%	104.89%	103.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,328,211	3,266,726	3,328,606	3,358,036	3,283,197	3,211,819	3,267,814	1.22%
YoY %	1.88%	-1.86%	-0.88%	2.28%	2.22%	-1.71%	-	-
Horiz. %	101.85%	99.97%	101.86%	102.76%	100.47%	98.29%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Dividend
Div	87,717	87,717	87,717	87,717	43,690	43,690	43,690	59.08%
YoY %	0.00%	0.00%	0.00%	100.77%	0.00%	0.00%	-	-
Horiz. %	200.77%	200.77%	200.77%	200.77%	100.00%	100.00%	100.00%	-
Div Payout %	26.12%	24.56%	24.43%	23.21%	14.85%	14.52%	14.29%	-
YoY %	6.35%	0.53%	5.26%	56.30%	2.27%	1.61%	-	-
Horiz. %	182.79%	171.87%	170.96%	162.42%	103.92%	101.61%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Equity
Net Worth	3,328,211	3,266,726	3,328,606	3,358,036	3,283,197	3,211,819	3,267,814	1.22%
YoY %	1.88%	-1.86%	-0.88%	2.28%	2.22%	-1.71%	-	-
Horiz. %	101.85%	99.97%	101.86%	102.76%	100.47%	98.29%	100.00%	-
NOSH	1,100,053	1,099,611	1,099,166	1,096,465	1,099,235	1,099,750	1,098,351	0.10%
YoY %	0.04%	0.04%	0.25%	-0.25%	-0.05%	0.13%	-	-
Horiz. %	100.15%	100.11%	100.07%	99.83%	100.08%	100.13%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Ratio Analysis
NP Margin	15.83%	19.05%	20.61%	23.13%	19.45%	20.06%	20.83%	-
YoY %	-16.90%	-7.57%	-10.89%	18.92%	-3.04%	-3.70%	-	-
Horiz. %	76.00%	91.45%	98.94%	111.04%	93.37%	96.30%	100.00%	-
ROE	10.09%	10.93%	10.79%	11.25%	8.96%	9.37%	9.36%	-
YoY %	-7.69%	1.30%	-4.09%	25.56%	-4.38%	0.11%	-	-
Horiz. %	107.80%	116.77%	115.28%	120.19%	95.73%	100.11%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Per Share
RPS	193.10	170.77	158.82	149.31	137.84	136.61	133.82	27.66%
YoY %	13.08%	7.52%	6.37%	8.32%	0.90%	2.08%	-	-
Horiz. %	144.30%	127.61%	118.68%	111.58%	103.00%	102.08%	100.00%	-
EPS	30.53	32.48	32.67	34.47	26.76	27.35	27.84	6.33%
YoY %	-6.00%	-0.58%	-5.22%	28.81%	-2.16%	-1.76%	-	-
Horiz. %	109.66%	116.67%	117.35%	123.81%	96.12%	98.24%	100.00%	-
DPS	8.00	8.00	8.00	8.00	4.00	4.00	4.00	58.67%
YoY %	0.00%	0.00%	0.00%	100.00%	0.00%	0.00%	-	-
Horiz. %	200.00%	200.00%	200.00%	200.00%	100.00%	100.00%	100.00%	-
NAPS	3.0255	2.9708	3.0283	3.0626	2.9868	2.9205	2.9752	1.12%
YoY %	1.84%	-1.90%	-1.12%	2.54%	2.27%	-1.84%	-	-
Horiz. %	101.69%	99.85%	101.78%	102.94%	100.39%	98.16%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 1,096,465
RPS	118.55	104.80	97.42	91.36	84.56	83.84	82.03	27.79%
YoY %	13.12%	7.58%	6.63%	8.04%	0.86%	2.21%	-	-
Horiz. %	144.52%	127.76%	118.76%	111.37%	103.08%	102.21%	100.00%	-
EPS	18.74	19.93	20.04	21.09	16.42	16.79	17.07	6.41%
YoY %	-5.97%	-0.55%	-4.98%	28.44%	-2.20%	-1.64%	-	-
Horiz. %	109.78%	116.75%	117.40%	123.55%	96.19%	98.36%	100.00%	-
DPS	4.90	4.90	4.90	4.90	2.44	2.44	2.44	59.10%
YoY %	0.00%	0.00%	0.00%	100.82%	0.00%	0.00%	-	-
Horiz. %	200.82%	200.82%	200.82%	200.82%	100.00%	100.00%	100.00%	-
NAPS	1.8574	1.8231	1.8576	1.874	1.8323	1.7924	1.8237	1.22%
YoY %	1.88%	-1.86%	-0.88%	2.28%	2.23%	-1.72%	-	-
Horiz. %	101.85%	99.97%	101.86%	102.76%	100.47%	98.28%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	-
Price	5.75	5.00	4.82	3.97	3.45	3.26	2.49	-
P/RPS	2.98	2.93	3.03	2.66	2.50	2.39	1.86	36.88%
YoY %	1.71%	-3.30%	13.91%	6.40%	4.60%	28.49%	-	-
Horiz. %	160.22%	157.53%	162.90%	143.01%	134.41%	128.49%	100.00%	-
P/EPS	18.83	15.39	14.75	11.52	12.89	11.92	8.94	64.23%
YoY %	22.35%	4.34%	28.04%	-10.63%	8.14%	33.33%	-	-
Horiz. %	210.63%	172.15%	164.99%	128.86%	144.18%	133.33%	100.00%	-
EY	5.31	6.50	6.78	8.68	7.76	8.39	11.18	-39.09%
YoY %	-18.31%	-4.13%	-21.89%	11.86%	-7.51%	-24.96%	-	-
Horiz. %	47.50%	58.14%	60.64%	77.64%	69.41%	75.04%	100.00%	-
DY	1.39	1.60	1.66	2.02	1.16	1.23	1.61	-9.32%
YoY %	-13.13%	-3.61%	-17.82%	74.14%	-5.69%	-23.60%	-	-
Horiz. %	86.34%	99.38%	103.11%	125.47%	72.05%	76.40%	100.00%	-
P/NAPS	1.90	1.68	1.59	1.30	1.16	1.12	0.84	72.22%
YoY %	13.10%	5.66%	22.31%	12.07%	3.57%	33.33%	-	-
Horiz. %	226.19%	200.00%	189.29%	154.76%	138.10%	133.33%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Announcement Date
Date	29/10/10	17/08/10	17/05/10	24/02/10	25/11/09	27/08/09	28/05/09	-
Price	6.07	5.42	4.98	4.95	3.75	3.34	3.60	-
P/RPS	3.14	3.17	3.14	3.32	2.72	2.44	2.69	10.85%
YoY %	-0.95%	0.96%	-5.42%	22.06%	11.48%	-9.29%	-	-
Horiz. %	116.73%	117.84%	116.73%	123.42%	101.12%	90.71%	100.00%	-
P/EPS	19.88	16.69	15.24	14.36	14.01	12.21	12.93	33.17%
YoY %	19.11%	9.51%	6.13%	2.50%	14.74%	-5.57%	-	-
Horiz. %	153.75%	129.08%	117.87%	111.06%	108.35%	94.43%	100.00%	-
EY	5.03	5.99	6.56	6.96	7.14	8.19	7.73	-24.88%
YoY %	-16.03%	-8.69%	-5.75%	-2.52%	-12.82%	5.95%	-	-
Horiz. %	65.07%	77.49%	84.86%	90.04%	92.37%	105.95%	100.00%	-
DY	1.32	1.48	1.61	1.62	1.07	1.20	1.11	12.23%
YoY %	-10.81%	-8.07%	-0.62%	51.40%	-10.83%	8.11%	-	-
Horiz. %	118.92%	133.33%	145.05%	145.95%	96.40%	108.11%	100.00%	-
P/NAPS	2.01	1.82	1.64	1.62	1.26	1.14	1.21	40.21%
YoY %	10.44%	10.98%	1.23%	28.57%	10.53%	-5.79%	-	-
Horiz. %	166.12%	150.41%	135.54%	133.88%	104.13%	94.21%	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