[AIRPORT] YoY TTM Result on 30-Jun-2007 [#2]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
30-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 13.63%
YoY- 11.56%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 1,877,830 1,502,351 1,479,309 1,220,820 1,148,659 1,078,135 930,408 12.41%
PBT 470,004 440,302 435,597 304,480 274,448 286,137 52,780 43.94%
Tax -112,246 -138,981 -115,421 -98,836 -90,097 -98,069 -54,347 12.84%
NP 357,758 301,321 320,176 205,644 184,351 188,068 -1,567 -
-
NP to SH 357,158 300,820 319,940 205,384 184,098 188,068 -1,567 -
-
Tax Rate 23.88% 31.56% 26.50% 32.46% 32.83% 34.27% 102.97% -
Total Cost 1,520,072 1,201,030 1,159,133 1,015,176 964,308 890,067 931,975 8.49%
-
Net Worth 3,266,726 3,211,819 3,067,350 2,920,256 2,747,359 2,560,251 2,407,304 5.21%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 87,717 43,690 44,027 43,974 - 23,751 - -
Div Payout % 24.56% 14.52% 13.76% 21.41% - 12.63% - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 3,266,726 3,211,819 3,067,350 2,920,256 2,747,359 2,560,251 2,407,304 5.21%
NOSH 1,099,611 1,099,750 1,100,829 1,099,370 1,098,943 1,098,820 1,104,268 -0.07%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 19.05% 20.06% 21.64% 16.84% 16.05% 17.44% -0.17% -
ROE 10.93% 9.37% 10.43% 7.03% 6.70% 7.35% -0.07% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 170.77 136.61 134.38 111.05 104.52 98.12 84.26 12.48%
EPS 32.48 27.35 29.06 18.68 16.75 17.12 -0.14 -
DPS 8.00 4.00 4.00 4.00 0.00 2.16 0.00 -
NAPS 2.9708 2.9205 2.7864 2.6563 2.50 2.33 2.18 5.29%
Adjusted Per Share Value based on latest NOSH - 1,099,370
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 104.80 83.84 82.56 68.13 64.10 60.17 51.92 12.41%
EPS 19.93 16.79 17.86 11.46 10.27 10.50 -0.09 -
DPS 4.90 2.44 2.46 2.45 0.00 1.33 0.00 -
NAPS 1.8231 1.7924 1.7118 1.6297 1.5332 1.4288 1.3435 5.21%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 5.00 3.26 2.90 2.89 1.78 1.83 1.30 -
P/RPS 2.93 2.39 2.16 2.60 1.70 1.87 1.54 11.31%
P/EPS 15.39 11.92 9.98 15.47 10.63 10.69 -916.11 -
EY 6.50 8.39 10.02 6.46 9.41 9.35 -0.11 -
DY 1.60 1.23 1.38 1.38 0.00 1.18 0.00 -
P/NAPS 1.68 1.12 1.04 1.09 0.71 0.79 0.60 18.71%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 17/08/10 27/08/09 28/08/08 30/08/07 30/08/06 25/08/05 26/08/04 -
Price 5.42 3.34 2.74 2.58 1.85 2.01 1.36 -
P/RPS 3.17 2.44 2.04 2.32 1.77 2.05 1.61 11.94%
P/EPS 16.69 12.21 9.43 13.81 11.04 11.74 -958.39 -
EY 5.99 8.19 10.61 7.24 9.06 8.52 -0.10 -
DY 1.48 1.20 1.46 1.55 0.00 1.07 0.00 -
P/NAPS 1.82 1.14 0.98 0.97 0.74 0.86 0.62 19.64%

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