[AIRPORT] YoY Quarter Result on 31-Dec-2007 [#4]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 90.01%
YoY- 76.7%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 820,599 476,843 354,918 358,648 291,475 285,405 262,743 20.89%
PBT 182,554 158,033 95,267 140,050 76,315 46,209 123,588 6.71%
Tax -60,014 -16,611 -37,667 -33,692 -16,326 -14,674 -34,928 9.43%
NP 122,540 141,422 57,600 106,358 59,989 31,535 88,660 5.53%
-
NP to SH 121,915 140,973 57,238 105,984 59,979 31,535 88,660 5.44%
-
Tax Rate 32.87% 10.51% 39.54% 24.06% 21.39% 31.76% 28.26% -
Total Cost 698,059 335,421 297,318 252,290 231,486 253,870 174,083 26.03%
-
Net Worth 2,186,557 3,358,036 3,156,226 2,201,380 2,794,954 2,651,000 2,496,119 -2.18%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - 87,717 43,690 44,027 - - 23,751 -
Div Payout % - 62.22% 76.33% 41.54% - - 26.79% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 2,186,557 3,358,036 3,156,226 2,201,380 2,794,954 2,651,000 2,496,119 -2.18%
NOSH 1,093,278 1,096,465 1,092,271 1,100,690 1,100,375 1,100,000 1,099,612 -0.09%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 14.93% 29.66% 16.23% 29.66% 20.58% 11.05% 33.74% -
ROE 5.58% 4.20% 1.81% 4.81% 2.15% 1.19% 3.55% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 75.06 43.49 32.49 32.58 26.49 25.95 23.89 21.01%
EPS 11.08 12.86 5.24 9.67 5.45 2.87 8.06 5.44%
DPS 0.00 8.00 4.00 4.00 0.00 0.00 2.16 -
NAPS 2.00 3.0626 2.8896 2.00 2.54 2.41 2.27 -2.08%
Adjusted Per Share Value based on latest NOSH - 1,100,690
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 49.18 28.58 21.27 21.49 17.47 17.10 15.75 20.88%
EPS 7.31 8.45 3.43 6.35 3.59 1.89 5.31 5.46%
DPS 0.00 5.26 2.62 2.64 0.00 0.00 1.42 -
NAPS 1.3105 2.0125 1.8916 1.3193 1.6751 1.5888 1.496 -2.18%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 6.28 3.97 2.21 3.02 2.16 1.93 1.61 -
P/RPS 8.37 9.13 6.80 9.27 8.15 7.44 6.74 3.67%
P/EPS 56.32 30.88 42.17 31.36 39.63 67.32 19.97 18.85%
EY 1.78 3.24 2.37 3.19 2.52 1.49 5.01 -15.83%
DY 0.00 2.02 1.81 1.32 0.00 0.00 1.34 -
P/NAPS 3.14 1.30 0.76 1.51 0.85 0.80 0.71 28.10%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 16/02/11 24/02/10 25/02/09 28/02/08 22/02/07 24/02/06 25/02/05 -
Price 6.20 4.95 2.32 3.06 2.39 1.99 1.56 -
P/RPS 8.26 11.38 7.14 9.39 9.02 7.67 6.53 3.99%
P/EPS 55.60 38.50 44.27 31.78 43.85 69.41 19.35 19.22%
EY 1.80 2.60 2.26 3.15 2.28 1.44 5.17 -16.11%
DY 0.00 1.62 1.72 1.31 0.00 0.00 1.38 -
P/NAPS 3.10 1.62 0.80 1.53 0.94 0.83 0.69 28.44%

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