[AIRPORT] YoY Annualized Quarter 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- 20.48%
YoY- 0.37%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 2,630,820 2,471,080 1,994,452 1,560,116 1,637,484 1,328,196 1,255,052 13.11%
PBT 614,668 563,672 478,896 501,064 491,464 376,284 332,696 10.76%
Tax -203,752 -178,736 -186,072 -132,752 -124,776 -91,096 -87,872 15.03%
NP 410,916 384,936 292,824 368,312 366,688 285,188 244,824 9.00%
-
NP to SH 410,916 384,360 292,540 367,724 366,372 285,012 244,128 9.05%
-
Tax Rate 33.15% 31.71% 38.85% 26.49% 25.39% 24.21% 26.41% -
Total Cost 2,219,904 2,086,144 1,701,628 1,191,804 1,270,796 1,043,008 1,010,228 14.00%
-
Net Worth 3,919,634 3,296,259 3,328,606 3,267,814 3,109,763 2,864,964 2,723,942 6.24%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 3,919,634 3,296,259 3,328,606 3,267,814 3,109,763 2,864,964 2,723,942 6.24%
NOSH 1,114,197 1,098,753 1,099,166 1,098,351 1,099,555 1,099,583 1,102,810 0.17%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 15.62% 15.58% 14.68% 23.61% 22.39% 21.47% 19.51% -
ROE 10.48% 11.66% 8.79% 11.25% 11.78% 9.95% 8.96% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 236.12 224.90 181.45 142.04 148.92 120.79 113.80 12.92%
EPS 36.88 34.96 26.64 33.48 33.32 25.92 22.20 8.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.5179 3.00 3.0283 2.9752 2.8282 2.6055 2.47 6.06%
Adjusted Per Share Value based on latest NOSH - 1,098,351
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 157.67 148.10 119.53 93.50 98.14 79.60 75.22 13.11%
EPS 24.63 23.04 17.53 22.04 21.96 17.08 14.63 9.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3491 1.9755 1.9949 1.9585 1.8637 1.717 1.6325 6.24%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 5.85 6.08 4.82 2.49 2.96 2.94 2.04 -
P/RPS 2.48 2.70 2.66 1.75 1.99 2.43 1.79 5.57%
P/EPS 15.86 17.38 18.11 7.44 8.88 11.34 9.22 9.45%
EY 6.30 5.75 5.52 13.45 11.26 8.82 10.85 -8.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.66 2.03 1.59 0.84 1.05 1.13 0.83 12.23%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 26/04/12 31/05/11 17/05/10 28/05/09 29/05/08 31/05/07 26/05/06 -
Price 5.75 6.37 4.98 3.60 3.12 2.82 1.84 -
P/RPS 2.44 2.83 2.74 2.53 2.10 2.33 1.62 7.05%
P/EPS 15.59 18.21 18.71 10.75 9.36 10.88 8.31 11.04%
EY 6.41 5.49 5.34 9.30 10.68 9.19 12.03 -9.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 2.12 1.64 1.21 1.10 1.08 0.74 14.05%

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