[AIRPORT] YoY Quarter Result on 30-Sep-2007 [#3]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -0.13%
YoY- 204.73%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 623,778 377,360 364,543 351,001 255,615 263,504 251,464 16.33%
PBT 91,681 111,240 134,210 88,124 52,715 93,094 24,711 24.40%
Tax -29,585 -27,740 -44,145 -32,462 -34,332 -32,773 -15,711 11.11%
NP 62,096 83,500 90,065 55,662 18,383 60,321 9,000 37.95%
-
NP to SH 62,116 83,432 90,065 55,777 18,304 60,321 9,000 37.96%
-
Tax Rate 32.27% 24.94% 32.89% 36.84% 65.13% 35.20% 63.58% -
Total Cost 561,682 293,860 274,478 295,339 237,232 203,183 242,464 15.02%
-
Net Worth 3,328,211 3,283,197 3,153,710 2,945,949 2,745,600 2,630,788 2,403,658 5.57%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 3,328,211 3,283,197 3,153,710 2,945,949 2,745,600 2,630,788 2,403,658 5.57%
NOSH 1,100,053 1,099,235 1,100,195 1,100,138 1,102,650 1,100,748 1,097,560 0.03%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 9.95% 22.13% 24.71% 15.86% 7.19% 22.89% 3.58% -
ROE 1.87% 2.54% 2.86% 1.89% 0.67% 2.29% 0.37% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 56.70 34.33 33.13 31.91 23.18 23.94 22.91 16.29%
EPS 5.65 7.59 8.19 5.07 1.66 5.48 0.82 37.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.0255 2.9868 2.8665 2.6778 2.49 2.39 2.19 5.53%
Adjusted Per Share Value based on latest NOSH - 1,100,138
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 37.38 22.62 21.85 21.04 15.32 15.79 15.07 16.33%
EPS 3.72 5.00 5.40 3.34 1.10 3.62 0.54 37.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9947 1.9677 1.8901 1.7656 1.6455 1.5767 1.4406 5.57%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 5.75 3.45 2.61 2.86 2.05 2.05 1.48 -
P/RPS 10.14 10.05 7.88 8.96 8.84 8.56 6.46 7.80%
P/EPS 101.83 45.45 31.88 56.41 123.49 37.41 180.49 -9.09%
EY 0.98 2.20 3.14 1.77 0.81 2.67 0.55 10.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.90 1.16 0.91 1.07 0.82 0.86 0.68 18.66%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 29/10/10 25/11/09 27/11/08 26/11/07 30/11/06 25/11/05 30/11/04 -
Price 6.07 3.75 2.04 3.26 2.10 1.82 1.77 -
P/RPS 10.70 10.92 6.16 10.22 9.06 7.60 7.73 5.56%
P/EPS 107.50 49.41 24.92 64.30 126.51 33.21 215.85 -10.96%
EY 0.93 2.02 4.01 1.56 0.79 3.01 0.46 12.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.01 1.26 0.71 1.22 0.84 0.76 0.81 16.34%

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