[AIRPORT] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -24.43%
YoY- 2.03%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 1,328,196 1,146,840 1,140,486 1,199,500 1,255,052 1,112,837 1,103,242 13.18%
PBT 376,284 263,254 249,252 270,290 332,696 277,141 307,909 14.31%
Tax -91,096 -92,387 -101,414 -85,300 -87,872 -94,878 -106,937 -10.14%
NP 285,188 170,867 147,837 184,990 244,824 182,263 200,972 26.30%
-
NP to SH 285,012 170,525 147,394 184,484 244,128 182,263 200,972 26.25%
-
Tax Rate 24.21% 35.09% 40.69% 31.56% 26.41% 34.23% 34.73% -
Total Cost 1,043,008 975,973 992,649 1,014,510 1,010,228 930,574 902,270 10.15%
-
Net Worth 2,864,964 2,795,050 2,738,900 2,748,569 2,723,942 2,651,421 2,629,506 5.88%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 2,864,964 2,795,050 2,738,900 2,748,569 2,723,942 2,651,421 2,629,506 5.88%
NOSH 1,099,583 1,100,110 1,099,960 1,099,427 1,102,810 1,100,175 1,100,211 -0.03%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 21.47% 14.90% 12.96% 15.42% 19.51% 16.38% 18.22% -
ROE 9.95% 6.10% 5.38% 6.71% 8.96% 6.87% 7.64% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 120.79 104.25 103.68 109.10 113.80 101.15 100.28 13.22%
EPS 25.92 15.50 13.40 16.78 22.20 16.57 18.27 26.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6055 2.5407 2.49 2.50 2.47 2.41 2.39 5.92%
Adjusted Per Share Value based on latest NOSH - 1,098,943
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 79.60 68.73 68.35 71.89 75.22 66.69 66.12 13.17%
EPS 17.08 10.22 8.83 11.06 14.63 10.92 12.04 26.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.717 1.6751 1.6415 1.6473 1.6325 1.5891 1.5759 5.88%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 2.94 2.16 2.05 1.78 2.04 1.93 2.05 -
P/RPS 2.43 2.07 1.98 1.63 1.79 1.91 2.04 12.38%
P/EPS 11.34 13.93 15.30 10.61 9.22 11.65 11.22 0.71%
EY 8.82 7.18 6.54 9.43 10.85 8.58 8.91 -0.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.85 0.82 0.71 0.83 0.80 0.86 19.98%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 31/05/07 22/02/07 30/11/06 30/08/06 26/05/06 24/02/06 25/11/05 -
Price 2.82 2.39 2.10 1.85 1.84 1.99 1.82 -
P/RPS 2.33 2.29 2.03 1.70 1.62 1.97 1.81 18.35%
P/EPS 10.88 15.42 15.67 11.03 8.31 12.01 9.96 6.07%
EY 9.19 6.49 6.38 9.07 12.03 8.32 10.04 -5.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.94 0.84 0.74 0.74 0.83 0.76 26.42%

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