[AIRPORT] QoQ TTM Result on 31-Mar-2009 [#1]

Stock

[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD

Announcement Date

28-May-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

31-Mar-2009 [#1]

Profit Trend

QoQ- 0.11%

YoY- -1.09%

Quarter Report

Announcement Q1-2009.pdf

Latest QR

Upcoming QR

AIRPORT's Result

AIRPORT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
TTM Result
Revenue	1,637,093	1,515,168	1,502,351	1,469,779	1,489,121	1,492,851	1,479,309	6.97%
YoY %	8.05%	0.85%	2.22%	-1.30%	-0.25%	0.92%	-	-
Horiz. %	110.67%	102.42%	101.56%	99.36%	100.66%	100.92%	100.00%	-
PBT	480,098	417,332	440,302	439,300	436,900	481,683	435,597	6.68%
YoY %	15.04%	-5.22%	0.23%	0.55%	-9.30%	10.58%	-	-
Horiz. %	110.22%	95.81%	101.08%	100.85%	100.30%	110.58%	100.00%	-
Tax	-101,520	-122,576	-138,981	-133,073	-131,079	-127,104	-115,421	-8.17%
YoY %	17.18%	11.80%	-4.44%	-1.52%	-3.13%	-10.12%	-	-
Horiz. %	87.96%	106.20%	120.41%	115.29%	113.57%	110.12%	100.00%	-
NP	378,578	294,756	301,321	306,227	305,821	354,579	320,176	11.78%
YoY %	28.44%	-2.18%	-1.60%	0.13%	-13.75%	10.75%	-	-
Horiz. %	118.24%	92.06%	94.11%	95.64%	95.52%	110.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	377,922	294,187	300,820	305,820	305,482	354,228	319,940	11.70%
YoY %	28.46%	-2.20%	-1.63%	0.11%	-13.76%	10.72%	-	-
Horiz. %	118.12%	91.95%	94.02%	95.59%	95.48%	110.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.15%	29.37%	31.56%	30.29%	30.00%	26.39%	26.50%	-
YoY %	-27.99%	-6.94%	4.19%	0.97%	13.68%	-0.42%	-	-
Horiz. %	79.81%	110.83%	119.09%	114.30%	113.21%	99.58%	100.00%	-
Total Cost	1,258,515	1,220,412	1,201,030	1,163,552	1,183,300	1,138,272	1,159,133	5.62%
YoY %	3.12%	1.61%	3.22%	-1.67%	3.96%	-1.80%	-	-
Horiz. %	108.57%	105.29%	103.61%	100.38%	102.08%	98.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,358,036	3,283,197	3,211,819	3,267,814	3,156,226	3,153,710	3,067,350	6.20%
YoY %	2.28%	2.22%	-1.71%	3.54%	0.08%	2.82%	-	-
Horiz. %	109.48%	107.04%	104.71%	106.54%	102.90%	102.82%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Dividend
Div	87,717	43,690	43,690	43,690	43,690	44,027	44,027	58.13%
YoY %	100.77%	0.00%	0.00%	0.00%	-0.77%	0.00%	-	-
Horiz. %	199.23%	99.23%	99.23%	99.23%	99.23%	100.00%	100.00%	-
Div Payout %	23.21%	14.85%	14.52%	14.29%	14.30%	12.43%	13.76%	-
YoY %	56.30%	2.27%	1.61%	-0.07%	15.04%	-9.67%	-	-
Horiz. %	168.68%	107.92%	105.52%	103.85%	103.92%	90.33%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
Net Worth	3,358,036	3,283,197	3,211,819	3,267,814	3,156,226	3,153,710	3,067,350	6.20%
YoY %	2.28%	2.22%	-1.71%	3.54%	0.08%	2.82%	-	-
Horiz. %	109.48%	107.04%	104.71%	106.54%	102.90%	102.82%	100.00%	-
NOSH	1,096,465	1,099,235	1,099,750	1,098,351	1,092,271	1,100,195	1,100,829	-0.26%
YoY %	-0.25%	-0.05%	0.13%	0.56%	-0.72%	-0.06%	-	-
Horiz. %	99.60%	99.86%	99.90%	99.77%	99.22%	99.94%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Ratio Analysis
NP Margin	23.13%	19.45%	20.06%	20.83%	20.54%	23.75%	21.64%	-
YoY %	18.92%	-3.04%	-3.70%	1.41%	-13.52%	9.75%	-	-
Horiz. %	106.89%	89.88%	92.70%	96.26%	94.92%	109.75%	100.00%	-
ROE	11.25%	8.96%	9.37%	9.36%	9.68%	11.23%	10.43%	-
YoY %	25.56%	-4.38%	0.11%	-3.31%	-13.80%	7.67%	-	-
Horiz. %	107.86%	85.91%	89.84%	89.74%	92.81%	107.67%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	149.31	137.84	136.61	133.82	136.33	135.69	134.38	7.25%
YoY %	8.32%	0.90%	2.08%	-1.84%	0.47%	0.97%	-	-
Horiz. %	111.11%	102.57%	101.66%	99.58%	101.45%	100.97%	100.00%	-
EPS	34.47	26.76	27.35	27.84	27.97	32.20	29.06	12.01%
YoY %	28.81%	-2.16%	-1.76%	-0.46%	-13.14%	10.81%	-	-
Horiz. %	118.62%	92.09%	94.12%	95.80%	96.25%	110.81%	100.00%	-
DPS	8.00	4.00	4.00	4.00	4.00	4.00	4.00	58.53%
YoY %	100.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	200.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	3.0626	2.9868	2.9205	2.9752	2.8896	2.8665	2.7864	6.48%
YoY %	2.54%	2.27%	-1.84%	2.96%	0.81%	2.87%	-	-
Horiz. %	109.91%	107.19%	104.81%	106.78%	103.70%	102.87%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 1,098,351
RPS	98.11	90.81	90.04	88.09	89.25	89.47	88.66	6.96%
YoY %	8.04%	0.86%	2.21%	-1.30%	-0.25%	0.91%	-	-
Horiz. %	110.66%	102.42%	101.56%	99.36%	100.67%	100.91%	100.00%	-
EPS	22.65	17.63	18.03	18.33	18.31	21.23	19.17	11.72%
YoY %	28.47%	-2.22%	-1.64%	0.11%	-13.75%	10.75%	-	-
Horiz. %	118.15%	91.97%	94.05%	95.62%	95.51%	110.75%	100.00%	-
DPS	5.26	2.62	2.62	2.62	2.62	2.64	2.64	58.14%
YoY %	100.76%	0.00%	0.00%	0.00%	-0.76%	0.00%	-	-
Horiz. %	199.24%	99.24%	99.24%	99.24%	99.24%	100.00%	100.00%	-
NAPS	2.0125	1.9677	1.9249	1.9585	1.8916	1.8901	1.8383	6.20%
YoY %	2.28%	2.22%	-1.72%	3.54%	0.08%	2.82%	-	-
Horiz. %	109.48%	107.04%	104.71%	106.54%	102.90%	102.82%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	-
Price	3.97	3.45	3.26	2.49	2.21	2.61	2.90	-
P/RPS	2.66	2.50	2.39	1.86	1.62	1.92	2.16	14.84%
YoY %	6.40%	4.60%	28.49%	14.81%	-15.62%	-11.11%	-	-
Horiz. %	123.15%	115.74%	110.65%	86.11%	75.00%	88.89%	100.00%	-
P/EPS	11.52	12.89	11.92	8.94	7.90	8.11	9.98	10.01%
YoY %	-10.63%	8.14%	33.33%	13.16%	-2.59%	-18.74%	-	-
Horiz. %	115.43%	129.16%	119.44%	89.58%	79.16%	81.26%	100.00%	-
EY	8.68	7.76	8.39	11.18	12.66	12.34	10.02	-9.10%
YoY %	11.86%	-7.51%	-24.96%	-11.69%	2.59%	23.15%	-	-
Horiz. %	86.63%	77.45%	83.73%	111.58%	126.35%	123.15%	100.00%	-
DY	2.02	1.16	1.23	1.61	1.81	1.53	1.38	28.82%
YoY %	74.14%	-5.69%	-23.60%	-11.05%	18.30%	10.87%	-	-
Horiz. %	146.38%	84.06%	89.13%	116.67%	131.16%	110.87%	100.00%	-
P/NAPS	1.30	1.16	1.12	0.84	0.76	0.91	1.04	15.99%
YoY %	12.07%	3.57%	33.33%	10.53%	-16.48%	-12.50%	-	-
Horiz. %	125.00%	111.54%	107.69%	80.77%	73.08%	87.50%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	24/02/10	25/11/09	27/08/09	28/05/09	25/02/09	27/11/08	28/08/08	-
Price	4.95	3.75	3.34	3.60	2.32	2.04	2.74	-
P/RPS	3.32	2.72	2.44	2.69	1.70	1.50	2.04	38.23%
YoY %	22.06%	11.48%	-9.29%	58.24%	13.33%	-26.47%	-	-
Horiz. %	162.75%	133.33%	119.61%	131.86%	83.33%	73.53%	100.00%	-
P/EPS	14.36	14.01	12.21	12.93	8.30	6.34	9.43	32.26%
YoY %	2.50%	14.74%	-5.57%	55.78%	30.91%	-32.77%	-	-
Horiz. %	152.28%	148.57%	129.48%	137.12%	88.02%	67.23%	100.00%	-
EY	6.96	7.14	8.19	7.73	12.05	15.78	10.61	-24.44%
YoY %	-2.52%	-12.82%	5.95%	-35.85%	-23.64%	48.73%	-	-
Horiz. %	65.60%	67.30%	77.19%	72.86%	113.57%	148.73%	100.00%	-
DY	1.62	1.07	1.20	1.11	1.72	1.96	1.46	7.15%
YoY %	51.40%	-10.83%	8.11%	-35.47%	-12.24%	34.25%	-	-
Horiz. %	110.96%	73.29%	82.19%	76.03%	117.81%	134.25%	100.00%	-
P/NAPS	1.62	1.26	1.14	1.21	0.80	0.71	0.98	39.67%
YoY %	28.57%	10.53%	-5.79%	51.25%	12.68%	-27.55%	-	-
Horiz. %	165.31%	128.57%	116.33%	123.47%	81.63%	72.45%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 28 June 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

PTRANS

PERAK TRANSIT BERHAD

994

HLIND

HONG LEONG INDUSTRIES BHD

932

KIPREIT

KIP REAL ESTATE INVESTMENT TRUST

448

YTLPOWR

YTL POWER INTERNATIONAL BHD

407

JCY

JCY INTERNATIONAL BERHAD

388

GENTING

GENTING BHD

370

UCHITEC

UCHI TECHNOLOGIES BHD

333

GENM

GENTING MALAYSIA BERHAD

298

MAYBANK

MALAYAN BANKING BHD

274

Daily Stocks

HSI-HWE

0.17

-0.005

248,121,800

BORNOIL

0.01

+0.005

224,622,400

HSI-HU8

0.095

-0.01

154,131,800

HSI-CXV

0.105

-0.005

126,319,700

HSI-CXF

0.07

-0.01

101,309,000

NOVAMSC

0.215

+0.02

86,522,500

AHB-WC

0.075

+0.005

79,965,600

MYEG

1.02

+0.05

74,108,200

INGENIEU

0.05

-0.01

62,528,100

YNHPROP

0.545

+0.05

50,393,900

More active Stocks

DLADY

36.18

+0.68

15,800

MPI

39.42

+0.54

96,600

UTDPLT

24.50

+0.30

228,400

AJI

15.50

+0.26

208,600

CDB

3.68

+0.21

11,439,700

ALLIANZ-PA

23.60

+0.20

100

PETDAG

17.44

+0.18

704,400

ALLIANZ

22.30

+0.18

15,200

AIRPORT

9.90

+0.17

1,698,400

HUMEIND

3.35

+0.14

941,700

More gainer Stocks

ORIENT

6.97

-0.18

1,220,900

GESHEN

3.23

-0.17

150,100

TENAGA

13.78

-0.16

11,369,400

PETGAS

17.82

-0.16

871,600

HEIM

22.04

-0.16

164,300

APOLLO

6.71

-0.13

1,500

KUAISHO-C17

0.08

-0.12

58,800

NOTION-WD

1.77

-0.11

1,778,200

HLIND

11.12

-0.10

10,500

CANONE

3.00

-0.09

39,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More