[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

Microsoft Word - Announcement Q2-2007.pdf

Latest QR

Upcoming QR

AIRPORT's Result

AIRPORT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
TTM Result
Revenue	1,877,830	1,502,351	1,479,309	1,220,820	1,148,659	1,078,135	930,408	12.41%
YoY %	24.99%	1.56%	21.17%	6.28%	6.54%	15.88%	-	-
Horiz. %	201.83%	161.47%	159.00%	131.21%	123.46%	115.88%	100.00%	-
PBT	470,004	440,302	435,597	304,480	274,448	286,137	52,780	43.94%
YoY %	6.75%	1.08%	43.06%	10.94%	-4.09%	442.13%	-	-
Horiz. %	890.50%	834.22%	825.31%	576.89%	519.98%	542.13%	100.00%	-
Tax	-112,246	-138,981	-115,421	-98,836	-90,097	-98,069	-54,347	12.84%
YoY %	19.24%	-20.41%	-16.78%	-9.70%	8.13%	-80.45%	-	-
Horiz. %	206.54%	255.73%	212.38%	181.86%	165.78%	180.45%	100.00%	-
NP	357,758	301,321	320,176	205,644	184,351	188,068	-1,567	-
YoY %	18.73%	-5.89%	55.69%	11.55%	-1.98%	12,101.79%	-	-
Horiz. %	-22,830.76%	-19,229.16%	-20,432.42%	-13,123.42%	-11,764.58%	-12,001.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	357,158	300,820	319,940	205,384	184,098	188,068	-1,567	-
YoY %	18.73%	-5.98%	55.78%	11.56%	-2.11%	12,101.79%	-	-
Horiz. %	-22,792.47%	-19,197.19%	-20,417.36%	-13,106.83%	-11,748.44%	-12,001.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.88%	31.56%	26.50%	32.46%	32.83%	34.27%	102.97%	-
YoY %	-24.33%	19.09%	-18.36%	-1.13%	-4.20%	-66.72%	-	-
Horiz. %	23.19%	30.65%	25.74%	31.52%	31.88%	33.28%	100.00%	-
Total Cost	1,520,072	1,201,030	1,159,133	1,015,176	964,308	890,067	931,975	8.49%
YoY %	26.56%	3.61%	14.18%	5.28%	8.34%	-4.50%	-	-
Horiz. %	163.10%	128.87%	124.37%	108.93%	103.47%	95.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	1.71%	4.71%	5.04%	6.29%	7.31%	6.35%	-	-
Horiz. %	135.70%	133.42%	127.42%	121.31%	114.13%	106.35%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	87,717	43,690	44,027	43,974	-	23,751	-	-
YoY %	100.77%	-0.77%	0.12%	0.00%	-	0.00%	-	-
Horiz. %	369.32%	183.95%	185.37%	185.15%	-	100.00%	-	-
Div Payout %	24.56%	14.52%	13.76%	21.41%	-	12.63%	-	-
YoY %	69.15%	5.52%	-35.73%	0.00%	-	0.00%	-	-
Horiz. %	194.46%	114.96%	108.95%	169.52%	-	100.00%	-	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
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%
YoY %	1.71%	4.71%	5.04%	6.29%	7.31%	6.35%	-	-
Horiz. %	135.70%	133.42%	127.42%	121.31%	114.13%	106.35%	100.00%	-
NOSH	1,099,611	1,099,750	1,100,829	1,099,370	1,098,943	1,098,820	1,104,268	-0.07%
YoY %	-0.01%	-0.10%	0.13%	0.04%	0.01%	-0.49%	-	-
Horiz. %	99.58%	99.59%	99.69%	99.56%	99.52%	99.51%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	19.05%	20.06%	21.64%	16.84%	16.05%	17.44%	-0.17%	-
YoY %	-5.03%	-7.30%	28.50%	4.92%	-7.97%	10,358.82%	-	-
Horiz. %	-11,205.88%	-11,800.00%	-12,729.41%	-9,905.88%	-9,441.18%	-10,258.82%	100.00%	-
ROE	10.93%	9.37%	10.43%	7.03%	6.70%	7.35%	-0.07%	-
YoY %	16.65%	-10.16%	48.36%	4.93%	-8.84%	10,600.00%	-	-
Horiz. %	-15,614.29%	-13,385.71%	-14,900.00%	-10,042.86%	-9,571.43%	-10,500.00%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	170.77	136.61	134.38	111.05	104.52	98.12	84.26	12.48%
YoY %	25.01%	1.66%	21.01%	6.25%	6.52%	16.45%	-	-
Horiz. %	202.67%	162.13%	159.48%	131.79%	124.04%	116.45%	100.00%	-
EPS	32.48	27.35	29.06	18.68	16.75	17.12	-0.14	-
YoY %	18.76%	-5.88%	55.57%	11.52%	-2.16%	12,328.57%	-	-
Horiz. %	-23,200.00%	-19,535.71%	-20,757.14%	-13,342.86%	-11,964.29%	-12,228.57%	100.00%	-
DPS	8.00	4.00	4.00	4.00	0.00	2.16	0.00	-
YoY %	100.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	370.37%	185.19%	185.19%	185.19%	0.00%	100.00%	-	-
NAPS	2.9708	2.9205	2.7864	2.6563	2.50	2.33	2.18	5.29%
YoY %	1.72%	4.81%	4.90%	6.25%	7.30%	6.88%	-	-
Horiz. %	136.28%	133.97%	127.82%	121.85%	114.68%	106.88%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 1,099,370
RPS	112.54	90.04	88.66	73.17	68.84	64.61	55.76	12.41%
YoY %	24.99%	1.56%	21.17%	6.29%	6.55%	15.87%	-	-
Horiz. %	201.83%	161.48%	159.00%	131.22%	123.46%	115.87%	100.00%	-
EPS	21.41	18.03	19.17	12.31	11.03	11.27	-0.09	-
YoY %	18.75%	-5.95%	55.73%	11.60%	-2.13%	12,622.22%	-	-
Horiz. %	-23,788.89%	-20,033.33%	-21,300.00%	-13,677.78%	-12,255.56%	-12,522.22%	100.00%	-
DPS	5.26	2.62	2.64	2.64	0.00	1.42	0.00	-
YoY %	100.76%	-0.76%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	370.42%	184.51%	185.92%	185.92%	0.00%	100.00%	-	-
NAPS	1.9578	1.9249	1.8383	1.7502	1.6466	1.5344	1.4427	5.21%
YoY %	1.71%	4.71%	5.03%	6.29%	7.31%	6.36%	-	-
Horiz. %	135.70%	133.42%	127.42%	121.31%	114.13%	106.36%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	22.59%	10.65%	-16.92%	52.94%	-9.09%	21.43%	-	-
Horiz. %	190.26%	155.19%	140.26%	168.83%	110.39%	121.43%	100.00%	-
P/EPS	15.39	11.92	9.98	15.47	10.63	10.69	-916.11	-
YoY %	29.11%	19.44%	-35.49%	45.53%	-0.56%	101.17%	-	-
Horiz. %	-1.68%	-1.30%	-1.09%	-1.69%	-1.16%	-1.17%	100.00%	-
EY	6.50	8.39	10.02	6.46	9.41	9.35	-0.11	-
YoY %	-22.53%	-16.27%	55.11%	-31.35%	0.64%	8,600.00%	-	-
Horiz. %	-5,909.09%	-7,627.27%	-9,109.09%	-5,872.73%	-8,554.55%	-8,500.00%	100.00%	-
DY	1.60	1.23	1.38	1.38	0.00	1.18	0.00	-
YoY %	30.08%	-10.87%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	135.59%	104.24%	116.95%	116.95%	0.00%	100.00%	-	-
P/NAPS	1.68	1.12	1.04	1.09	0.71	0.79	0.60	18.71%
YoY %	50.00%	7.69%	-4.59%	53.52%	-10.13%	31.67%	-	-
Horiz. %	280.00%	186.67%	173.33%	181.67%	118.33%	131.67%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
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%
YoY %	29.92%	19.61%	-12.07%	31.07%	-13.66%	27.33%	-	-
Horiz. %	196.89%	151.55%	126.71%	144.10%	109.94%	127.33%	100.00%	-
P/EPS	16.69	12.21	9.43	13.81	11.04	11.74	-958.39	-
YoY %	36.69%	29.48%	-31.72%	25.09%	-5.96%	101.22%	-	-
Horiz. %	-1.74%	-1.27%	-0.98%	-1.44%	-1.15%	-1.22%	100.00%	-
EY	5.99	8.19	10.61	7.24	9.06	8.52	-0.10	-
YoY %	-26.86%	-22.81%	46.55%	-20.09%	6.34%	8,620.00%	-	-
Horiz. %	-5,990.00%	-8,190.00%	-10,610.00%	-7,240.00%	-9,060.00%	-8,520.00%	100.00%	-
DY	1.48	1.20	1.46	1.55	0.00	1.07	0.00	-
YoY %	23.33%	-17.81%	-5.81%	0.00%	0.00%	0.00%	-	-
Horiz. %	138.32%	112.15%	136.45%	144.86%	0.00%	100.00%	-	-
P/NAPS	1.82	1.14	0.98	0.97	0.74	0.86	0.62	19.64%
YoY %	59.65%	16.33%	1.03%	31.08%	-13.95%	38.71%	-	-
Horiz. %	293.55%	183.87%	158.06%	156.45%	119.35%	138.71%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 27 June 2024

MQ Trader

MQ Trading Signals

2024-06-27 16:35:00

EMA 5

5 Mins

SELL

2024-06-27 16:25:00

EMA 5

5 Mins

BUY

2024-06-27 16:00:00

EMA 5

5 Mins

SELL

2024-06-27 15:50:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-06-27 15:50:00

TURTLE SYSTEM 55

5 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

JCY

JCY INTERNATIONAL BERHAD

1000

DNEX

DAGANG NEXCHANGE BERHAD

992

HLIND

HONG LEONG INDUSTRIES BHD

744

PTRANS

PERAK TRANSIT BERHAD

739

MPI

MALAYSIAN PACIFIC INDUSTRIES

719

YTLPOWR

YTL POWER INTERNATIONAL BHD

700

NOTION

NOTION VTEC BHD

618

MYEG

MY E.G. SERVICES BHD

561

GENTING

GENTING BHD

525

PBBANK

PUBLIC BANK BHD

512

Daily Stocks

HSI-CXF

0.08

-0.03

147,307,800

INIX-OR

0.02

0.00

141,839,900

HSI-CXV

0.11

-0.035

132,517,000

HSI-HWE

0.175

+0.02

109,641,200

HSI-HUZ

0.24

+0.05

107,181,300

MYEG

0.97

-0.05

101,501,300

YNHPROP

0.495

-0.11

94,446,300

AHB-WC

0.07

0.00

85,284,900

DNEX

0.44

-0.025

75,452,000

EDUSPEC-OR

0.005

0.00

75,002,700

More active Stocks

GESHEN

3.40

+0.29

29,200

THETA

1.73

+0.25

20,598,500

PENTA

5.08

+0.15

4,228,700

PTT

2.38

+0.15

3,074,400

AIRPORT

9.73

+0.13

2,520,900

PETDAG

17.26

+0.12

389,600

UTDPLT

24.20

+0.12

123,200

IJM

3.07

+0.10

15,946,200

F&N

31.82

+0.10

335,100

HLIND

11.22

+0.10

30,800

More gainer Stocks

DLADY

35.50

-0.30

17,500

AMBANK-C46

0.075

-0.275

1,400,000

HSI-CXU

0.295

-0.275

59,700

PCHEM

6.33

-0.19

2,008,700

ORIENT

6.97

-0.18

1,220,900

HEIM

22.20

-0.18

400,400

ICON

0.89

-0.16

12,816,000

KLK

20.52

-0.16

953,700

HSI-CXT

0.725

-0.135

23,600

NIKKEI-CC

0.065

-0.125

30,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More