[AIRPORT] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 7.04%
YoY- 71.07%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 1,489,121 1,492,851 1,479,309 1,460,701 1,383,379 1,316,206 1,220,820 14.09%
PBT 436,900 481,683 435,597 432,419 403,624 339,889 304,480 27.07%
Tax -131,079 -127,104 -115,421 -122,752 -114,332 -96,966 -98,836 20.60%
NP 305,821 354,579 320,176 309,667 289,292 242,923 205,644 30.13%
-
NP to SH 305,482 354,228 319,940 309,202 288,862 242,857 205,384 30.14%
-
Tax Rate 30.00% 26.39% 26.50% 28.39% 28.33% 28.53% 32.46% -
Total Cost 1,183,300 1,138,272 1,159,133 1,151,034 1,094,087 1,073,283 1,015,176 10.70%
-
Net Worth 3,156,226 3,153,710 3,067,350 3,109,763 2,201,380 2,945,949 2,920,256 5.29%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 43,690 44,027 44,027 88,002 88,002 43,974 43,974 -0.42%
Div Payout % 14.30% 12.43% 13.76% 28.46% 30.47% 18.11% 21.41% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 3,156,226 3,153,710 3,067,350 3,109,763 2,201,380 2,945,949 2,920,256 5.29%
NOSH 1,092,271 1,100,195 1,100,829 1,099,555 1,100,690 1,100,138 1,099,370 -0.42%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 20.54% 23.75% 21.64% 21.20% 20.91% 18.46% 16.84% -
ROE 9.68% 11.23% 10.43% 9.94% 13.12% 8.24% 7.03% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 136.33 135.69 134.38 132.84 125.68 119.64 111.05 14.58%
EPS 27.97 32.20 29.06 28.12 26.24 22.08 18.68 30.72%
DPS 4.00 4.00 4.00 8.00 8.00 4.00 4.00 0.00%
NAPS 2.8896 2.8665 2.7864 2.8282 2.00 2.6778 2.6563 5.74%
Adjusted Per Share Value based on latest NOSH - 1,099,555
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 83.10 83.31 82.56 81.52 77.20 73.45 68.13 14.08%
EPS 17.05 19.77 17.86 17.26 16.12 13.55 11.46 30.16%
DPS 2.44 2.46 2.46 4.91 4.91 2.45 2.45 -0.27%
NAPS 1.7614 1.76 1.7118 1.7355 1.2285 1.6441 1.6297 5.29%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 2.21 2.61 2.90 2.96 3.02 2.86 2.89 -
P/RPS 1.62 1.92 2.16 2.23 2.40 2.39 2.60 -26.94%
P/EPS 7.90 8.11 9.98 10.53 11.51 12.96 15.47 -35.98%
EY 12.66 12.34 10.02 9.50 8.69 7.72 6.46 56.28%
DY 1.81 1.53 1.38 2.70 2.65 1.40 1.38 19.72%
P/NAPS 0.76 0.91 1.04 1.05 1.51 1.07 1.09 -21.28%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 27/11/08 28/08/08 29/05/08 28/02/08 26/11/07 30/08/07 -
Price 2.32 2.04 2.74 3.12 3.06 3.26 2.58 -
P/RPS 1.70 1.50 2.04 2.35 2.43 2.72 2.32 -18.64%
P/EPS 8.30 6.34 9.43 11.10 11.66 14.77 13.81 -28.67%
EY 12.05 15.78 10.61 9.01 8.58 6.77 7.24 40.22%
DY 1.72 1.96 1.46 2.56 2.61 1.23 1.55 7.15%
P/NAPS 0.80 0.71 0.98 1.10 1.53 1.22 0.97 -12.00%

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
Post a Comment