[AIRPORT] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 2.9%
YoY- -4.61%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 2,959,716 2,588,832 2,196,540 1,547,000 1,440,073 1,366,308 1,140,486 17.20%
PBT 623,932 584,494 389,882 429,420 435,905 351,432 249,252 16.50%
Tax -202,021 -178,614 -129,973 -113,212 -104,944 -107,520 -101,414 12.15%
NP 421,910 405,880 259,909 316,208 330,961 243,912 147,837 19.07%
-
NP to SH 421,910 405,816 259,825 315,932 331,202 243,837 147,394 19.13%
-
Tax Rate 32.38% 30.56% 33.34% 26.36% 24.07% 30.59% 40.69% -
Total Cost 2,537,805 2,182,952 1,936,630 1,230,792 1,109,112 1,122,396 992,649 16.91%
-
Net Worth 4,232,614 3,300,450 3,326,797 3,282,543 3,153,518 2,944,742 2,738,900 7.51%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 4,232,614 3,300,450 3,326,797 3,282,543 3,153,518 2,944,742 2,738,900 7.51%
NOSH 1,178,082 1,100,150 1,099,585 1,099,016 1,100,128 1,099,687 1,099,960 1.14%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 14.26% 15.68% 11.83% 20.44% 22.98% 17.85% 12.96% -
ROE 9.97% 12.30% 7.81% 9.62% 10.50% 8.28% 5.38% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 251.23 235.32 199.76 140.76 130.90 124.25 103.68 15.87%
EPS 35.81 36.89 23.63 28.75 30.08 22.17 13.40 17.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.5928 3.00 3.0255 2.9868 2.8665 2.6778 2.49 6.29%
Adjusted Per Share Value based on latest NOSH - 1,099,235
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 165.18 144.48 122.58 86.33 80.37 76.25 63.65 17.20%
EPS 23.55 22.65 14.50 17.63 18.48 13.61 8.23 19.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3621 1.8419 1.8566 1.8319 1.7599 1.6434 1.5285 7.51%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 5.56 5.29 5.75 3.45 2.61 2.86 2.05 -
P/RPS 2.21 2.25 2.88 2.45 1.99 2.30 1.98 1.84%
P/EPS 15.52 14.34 24.33 12.00 8.67 12.90 15.30 0.23%
EY 6.44 6.97 4.11 8.33 11.53 7.75 6.54 -0.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.76 1.90 1.16 0.91 1.07 0.82 11.18%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 23/10/12 25/10/11 29/10/10 25/11/09 27/11/08 26/11/07 30/11/06 -
Price 5.87 5.88 6.07 3.75 2.04 3.26 2.10 -
P/RPS 2.34 2.50 3.04 2.66 1.56 2.62 2.03 2.39%
P/EPS 16.39 15.94 25.69 13.04 6.78 14.70 15.67 0.75%
EY 6.10 6.27 3.89 7.67 14.76 6.80 6.38 -0.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.96 2.01 1.26 0.71 1.22 0.84 11.67%

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