[AIRPORT] YoY Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 56.88%
YoY- 35.83%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 1,941,624 1,647,405 1,160,250 1,080,055 1,024,731 855,365 827,432 15.26%
PBT 438,371 292,412 322,065 326,929 263,574 186,939 230,932 11.26%
Tax -133,961 -97,480 -84,909 -78,708 -80,640 -76,061 -80,203 8.92%
NP 304,410 194,932 237,156 248,221 182,934 110,878 150,729 12.42%
-
NP to SH 304,362 194,869 236,949 248,402 182,878 110,546 150,729 12.41%
-
Tax Rate 30.56% 33.34% 26.36% 24.07% 30.59% 40.69% 34.73% -
Total Cost 1,637,214 1,452,473 923,094 831,834 841,797 744,487 676,703 15.85%
-
Net Worth 3,300,450 3,326,797 3,282,543 3,153,518 2,944,742 2,738,900 2,629,506 3.85%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 3,300,450 3,326,797 3,282,543 3,153,518 2,944,742 2,738,900 2,629,506 3.85%
NOSH 1,100,150 1,099,585 1,099,016 1,100,128 1,099,687 1,099,960 1,100,211 -0.00%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 15.68% 11.83% 20.44% 22.98% 17.85% 12.96% 18.22% -
ROE 9.22% 5.86% 7.22% 7.88% 6.21% 4.04% 5.73% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 176.49 149.82 105.57 98.18 93.18 77.76 75.21 15.26%
EPS 27.67 17.72 21.56 22.56 16.63 10.05 13.70 12.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.00 3.0255 2.9868 2.8665 2.6778 2.49 2.39 3.85%
Adjusted Per Share Value based on latest NOSH - 1,100,195
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 116.37 98.73 69.54 64.73 61.41 51.26 49.59 15.26%
EPS 18.24 11.68 14.20 14.89 10.96 6.63 9.03 12.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.978 1.9938 1.9673 1.89 1.7648 1.6415 1.5759 3.85%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 5.29 5.75 3.45 2.61 2.86 2.05 2.05 -
P/RPS 3.00 3.84 3.27 2.66 3.07 2.64 2.73 1.58%
P/EPS 19.12 32.45 16.00 11.56 17.20 20.40 14.96 4.17%
EY 5.23 3.08 6.25 8.65 5.81 4.90 6.68 -3.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.76 1.90 1.16 0.91 1.07 0.82 0.86 12.67%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 25/10/11 29/10/10 25/11/09 27/11/08 26/11/07 30/11/06 25/11/05 -
Price 5.88 6.07 3.75 2.04 3.26 2.10 1.82 -
P/RPS 3.33 4.05 3.55 2.08 3.50 2.70 2.42 5.46%
P/EPS 21.25 34.25 17.39 9.03 19.60 20.90 13.28 8.14%
EY 4.71 2.92 5.75 11.07 5.10 4.79 7.53 -7.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.96 2.01 1.26 0.71 1.22 0.84 0.76 17.09%

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