[AIRPORT] YoY Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 18.47%
YoY- 69.4%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 2,468,004 1,637,093 1,434,973 1,379,983 1,146,840 1,112,837 1,024,688 15.77%
PBT 474,964 480,098 422,196 404,890 263,254 277,141 195,586 15.92%
Tax -157,494 -101,520 -116,374 -115,598 -92,387 -94,878 -70,397 14.35%
NP 317,470 378,578 305,822 289,292 170,867 182,263 125,189 16.76%
-
NP to SH 316,784 377,922 305,207 288,862 170,525 182,263 125,189 16.72%
-
Tax Rate 33.16% 21.15% 27.56% 28.55% 35.09% 34.23% 35.99% -
Total Cost 2,150,534 1,258,515 1,129,151 1,090,691 975,973 930,574 899,499 15.62%
-
Net Worth 3,302,169 3,368,448 3,172,365 3,019,423 2,795,050 2,651,421 2,496,568 4.76%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - 247,615 195,418 88,000 - - 23,755 -
Div Payout % - 65.52% 64.03% 30.46% - - 18.98% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 3,302,169 3,368,448 3,172,365 3,019,423 2,795,050 2,651,421 2,496,568 4.76%
NOSH 1,097,430 1,098,072 1,097,856 1,100,012 1,100,110 1,100,175 1,099,809 -0.03%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 12.86% 23.13% 21.31% 20.96% 14.90% 16.38% 12.22% -
ROE 9.59% 11.22% 9.62% 9.57% 6.10% 6.87% 5.01% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 224.89 149.09 130.71 125.45 104.25 101.15 93.17 15.81%
EPS 28.80 34.42 27.80 26.30 15.50 16.57 11.38 16.72%
DPS 0.00 22.55 17.80 8.00 0.00 0.00 2.16 -
NAPS 3.009 3.0676 2.8896 2.7449 2.5407 2.41 2.27 4.80%
Adjusted Per Share Value based on latest NOSH - 1,100,690
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 137.73 91.36 80.08 77.01 64.00 62.10 57.19 15.76%
EPS 17.68 21.09 17.03 16.12 9.52 10.17 6.99 16.71%
DPS 0.00 13.82 10.91 4.91 0.00 0.00 1.33 -
NAPS 1.8429 1.8799 1.7704 1.6851 1.5599 1.4797 1.3933 4.76%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 6.28 3.97 2.21 3.02 2.16 1.93 1.61 -
P/RPS 2.79 2.66 1.69 2.41 2.07 1.91 1.73 8.28%
P/EPS 21.76 11.54 7.95 11.50 13.93 11.65 14.14 7.44%
EY 4.60 8.67 12.58 8.70 7.18 8.58 7.07 -6.90%
DY 0.00 5.68 8.05 2.65 0.00 0.00 1.34 -
P/NAPS 2.09 1.29 0.76 1.10 0.85 0.80 0.71 19.70%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 16/02/11 24/02/10 25/02/09 28/02/08 22/02/07 24/02/06 25/02/05 -
Price 6.20 4.95 2.32 3.06 2.39 1.99 1.56 -
P/RPS 2.76 3.32 1.77 2.44 2.29 1.97 1.67 8.72%
P/EPS 21.48 14.38 8.35 11.65 15.42 12.01 13.70 7.77%
EY 4.66 6.95 11.98 8.58 6.49 8.32 7.30 -7.20%
DY 0.00 4.56 7.67 2.61 0.00 0.00 1.38 -
P/NAPS 2.06 1.61 0.80 1.11 0.94 0.83 0.69 19.98%

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