[AIRPORT] QoQ Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -13.56%
YoY- 24.58%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 1,560,116 1,434,973 1,440,073 1,431,024 1,637,484 1,379,983 1,366,308 9.23%
PBT 501,064 422,196 435,905 385,438 491,464 404,890 351,432 26.65%
Tax -132,752 -116,374 -104,944 -69,126 -124,776 -115,598 -107,520 15.07%
NP 368,312 305,822 330,961 316,312 366,688 289,292 243,912 31.58%
-
NP to SH 367,724 305,207 331,202 316,674 366,372 288,862 243,837 31.47%
-
Tax Rate 26.49% 27.56% 24.07% 17.93% 25.39% 28.55% 30.59% -
Total Cost 1,191,804 1,129,151 1,109,112 1,114,712 1,270,796 1,090,691 1,122,396 4.07%
-
Net Worth 3,267,814 3,172,365 3,153,518 3,065,292 3,109,763 3,019,423 2,944,742 7.17%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - 195,418 - - - 88,000 - -
Div Payout % - 64.03% - - - 30.46% - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 3,267,814 3,172,365 3,153,518 3,065,292 3,109,763 3,019,423 2,944,742 7.17%
NOSH 1,098,351 1,097,856 1,100,128 1,100,090 1,099,555 1,100,012 1,099,687 -0.08%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 23.61% 21.31% 22.98% 22.10% 22.39% 20.96% 17.85% -
ROE 11.25% 9.62% 10.50% 10.33% 11.78% 9.57% 8.28% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 142.04 130.71 130.90 130.08 148.92 125.45 124.25 9.32%
EPS 33.48 27.80 30.08 28.76 33.32 26.30 22.17 31.59%
DPS 0.00 17.80 0.00 0.00 0.00 8.00 0.00 -
NAPS 2.9752 2.8896 2.8665 2.7864 2.8282 2.7449 2.6778 7.26%
Adjusted Per Share Value based on latest NOSH - 1,100,829
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 93.50 86.00 86.31 85.76 98.14 82.71 81.89 9.23%
EPS 22.04 18.29 19.85 18.98 21.96 17.31 14.61 31.50%
DPS 0.00 11.71 0.00 0.00 0.00 5.27 0.00 -
NAPS 1.9585 1.9013 1.89 1.8371 1.8637 1.8096 1.7648 7.18%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 2.49 2.21 2.61 2.90 2.96 3.02 2.86 -
P/RPS 1.75 1.69 1.99 2.23 1.99 2.41 2.30 -16.64%
P/EPS 7.44 7.95 8.67 10.07 8.88 11.50 12.90 -30.68%
EY 13.45 12.58 11.53 9.93 11.26 8.70 7.75 44.36%
DY 0.00 8.05 0.00 0.00 0.00 2.65 0.00 -
P/NAPS 0.84 0.76 0.91 1.04 1.05 1.10 1.07 -14.88%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 28/05/09 25/02/09 27/11/08 28/08/08 29/05/08 28/02/08 26/11/07 -
Price 3.60 2.32 2.04 2.74 3.12 3.06 3.26 -
P/RPS 2.53 1.77 1.56 2.11 2.10 2.44 2.62 -2.30%
P/EPS 10.75 8.35 6.78 9.52 9.36 11.65 14.70 -18.81%
EY 9.30 11.98 14.76 10.51 10.68 8.58 6.80 23.18%
DY 0.00 7.67 0.00 0.00 0.00 2.61 0.00 -
P/NAPS 1.21 0.80 0.71 0.98 1.10 1.11 1.22 -0.54%

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