[AIRPORT] YoY Annualized Quarter 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- 19.62%
YoY- 23.82%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 3,548,062 2,754,812 2,468,004 1,637,093 1,434,973 1,379,983 1,146,840 20.69%
PBT 602,756 574,192 474,964 480,098 422,196 404,890 263,254 14.79%
Tax -208,296 -173,029 -157,494 -101,520 -116,374 -115,598 -92,387 14.49%
NP 394,460 401,163 317,470 378,578 305,822 289,292 170,867 14.94%
-
NP to SH 394,460 401,115 316,784 377,922 305,207 288,862 170,525 14.98%
-
Tax Rate 34.56% 30.13% 33.16% 21.15% 27.56% 28.55% 35.09% -
Total Cost 3,153,602 2,353,649 2,150,534 1,258,515 1,129,151 1,090,691 975,973 21.56%
-
Net Worth 4,272,763 3,546,353 3,302,169 3,368,448 3,172,365 3,019,423 2,795,050 7.32%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - 247,615 195,418 88,000 - -
Div Payout % - - - 65.52% 64.03% 30.46% - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 4,272,763 3,546,353 3,302,169 3,368,448 3,172,365 3,019,423 2,795,050 7.32%
NOSH 1,185,989 1,099,849 1,097,430 1,098,072 1,097,856 1,100,012 1,100,110 1.25%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 11.12% 14.56% 12.86% 23.13% 21.31% 20.96% 14.90% -
ROE 9.23% 11.31% 9.59% 11.22% 9.62% 9.57% 6.10% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 299.16 250.47 224.89 149.09 130.71 125.45 104.25 19.18%
EPS 33.26 36.47 28.80 34.42 27.80 26.30 15.50 13.55%
DPS 0.00 0.00 0.00 22.55 17.80 8.00 0.00 -
NAPS 3.6027 3.2244 3.009 3.0676 2.8896 2.7449 2.5407 5.98%
Adjusted Per Share Value based on latest NOSH - 1,096,465
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 212.64 165.10 147.91 98.11 86.00 82.71 68.73 20.69%
EPS 23.64 24.04 18.99 22.65 18.29 17.31 10.22 14.98%
DPS 0.00 0.00 0.00 14.84 11.71 5.27 0.00 -
NAPS 2.5608 2.1254 1.9791 2.0188 1.9013 1.8096 1.6751 7.32%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 5.21 5.80 6.28 3.97 2.21 3.02 2.16 -
P/RPS 1.74 2.32 2.79 2.66 1.69 2.41 2.07 -2.85%
P/EPS 15.66 15.90 21.76 11.54 7.95 11.50 13.93 1.96%
EY 6.38 6.29 4.60 8.67 12.58 8.70 7.18 -1.94%
DY 0.00 0.00 0.00 5.68 8.05 2.65 0.00 -
P/NAPS 1.45 1.80 2.09 1.29 0.76 1.10 0.85 9.30%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 20/02/13 21/02/12 16/02/11 24/02/10 25/02/09 28/02/08 22/02/07 -
Price 5.40 5.78 6.20 4.95 2.32 3.06 2.39 -
P/RPS 1.81 2.31 2.76 3.32 1.77 2.44 2.29 -3.84%
P/EPS 16.24 15.85 21.48 14.38 8.35 11.65 15.42 0.86%
EY 6.16 6.31 4.66 6.95 11.98 8.58 6.49 -0.86%
DY 0.00 0.00 0.00 4.56 7.67 2.61 0.00 -
P/NAPS 1.50 1.79 2.06 1.61 0.80 1.11 0.94 8.09%

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