[AIRPORT] YoY Cumulative 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- -69.88%
YoY- 0.37%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 657,705 617,770 498,613 390,029 409,371 332,049 313,763 13.11%
PBT 153,667 140,918 119,724 125,266 122,866 94,071 83,174 10.76%
Tax -50,938 -44,684 -46,518 -33,188 -31,194 -22,774 -21,968 15.03%
NP 102,729 96,234 73,206 92,078 91,672 71,297 61,206 9.00%
-
NP to SH 102,729 96,090 73,135 91,931 91,593 71,253 61,032 9.05%
-
Tax Rate 33.15% 31.71% 38.85% 26.49% 25.39% 24.21% 26.41% -
Total Cost 554,976 521,536 425,407 297,951 317,699 260,752 252,557 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 2.62% 2.92% 2.20% 2.81% 2.95% 2.49% 2.24% -
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 59.03 56.22 45.36 35.51 37.23 30.20 28.45 12.92%
EPS 9.22 8.74 6.66 8.37 8.33 6.48 5.55 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 39.42 37.02 29.88 23.38 24.53 19.90 18.80 13.12%
EPS 6.16 5.76 4.38 5.51 5.49 4.27 3.66 9.05%
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 9.91 10.81 10.63 7.01 7.95 9.74 7.17 5.53%
P/EPS 63.45 69.52 72.44 29.75 35.53 45.37 36.86 9.46%
EY 1.58 1.44 1.38 3.36 2.81 2.20 2.71 -8.59%
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 9.74 11.33 10.98 10.14 8.38 9.34 6.47 7.04%
P/EPS 62.36 72.84 74.85 43.01 37.45 43.52 33.25 11.03%
EY 1.60 1.37 1.34 2.32 2.67 2.30 3.01 -9.98%
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