[AIRPORT] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
17-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -9.24%
YoY- -13.53%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 2,471,080 2,468,004 2,196,540 2,047,254 1,994,452 1,637,093 1,547,000 36.68%
PBT 563,672 474,964 389,882 401,462 478,896 480,098 429,420 19.90%
Tax -178,736 -157,494 -129,973 -135,790 -186,072 -101,520 -113,212 35.62%
NP 384,936 317,470 259,909 265,672 292,824 378,578 316,208 14.02%
-
NP to SH 384,360 316,784 259,825 265,506 292,540 377,922 315,932 13.97%
-
Tax Rate 31.71% 33.16% 33.34% 33.82% 38.85% 21.15% 26.36% -
Total Cost 2,086,144 2,150,534 1,936,630 1,781,582 1,701,628 1,258,515 1,230,792 42.20%
-
Net Worth 3,296,259 3,302,169 3,326,797 3,265,999 3,328,606 3,368,448 3,282,543 0.27%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - 247,615 - -
Div Payout % - - - - - 65.52% - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 3,296,259 3,302,169 3,326,797 3,265,999 3,328,606 3,368,448 3,282,543 0.27%
NOSH 1,098,753 1,097,430 1,099,585 1,099,367 1,099,166 1,098,072 1,099,016 -0.01%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 15.58% 12.86% 11.83% 12.98% 14.68% 23.13% 20.44% -
ROE 11.66% 9.59% 7.81% 8.13% 8.79% 11.22% 9.62% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 224.90 224.89 199.76 186.22 181.45 149.09 140.76 36.70%
EPS 34.96 28.80 23.63 24.14 26.64 34.42 28.75 13.93%
DPS 0.00 0.00 0.00 0.00 0.00 22.55 0.00 -
NAPS 3.00 3.009 3.0255 2.9708 3.0283 3.0676 2.9868 0.29%
Adjusted Per Share Value based on latest NOSH - 1,099,611
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 137.91 137.73 122.58 114.25 111.31 91.36 86.33 36.69%
EPS 21.45 17.68 14.50 14.82 16.33 21.09 17.63 13.98%
DPS 0.00 0.00 0.00 0.00 0.00 13.82 0.00 -
NAPS 1.8396 1.8429 1.8566 1.8227 1.8576 1.8799 1.8319 0.28%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 6.08 6.28 5.75 5.00 4.82 3.97 3.45 -
P/RPS 2.70 2.79 2.88 2.68 2.66 2.66 2.45 6.69%
P/EPS 17.38 21.76 24.33 20.70 18.11 11.54 12.00 28.03%
EY 5.75 4.60 4.11 4.83 5.52 8.67 8.33 -21.91%
DY 0.00 0.00 0.00 0.00 0.00 5.68 0.00 -
P/NAPS 2.03 2.09 1.90 1.68 1.59 1.29 1.16 45.26%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/05/11 16/02/11 29/10/10 17/08/10 17/05/10 24/02/10 25/11/09 -
Price 6.37 6.20 6.07 5.42 4.98 4.95 3.75 -
P/RPS 2.83 2.76 3.04 2.91 2.74 3.32 2.66 4.22%
P/EPS 18.21 21.48 25.69 22.44 18.71 14.38 13.04 24.96%
EY 5.49 4.66 3.89 4.46 5.34 6.95 7.67 -19.99%
DY 0.00 0.00 0.00 0.00 0.00 4.56 0.00 -
P/NAPS 2.12 2.06 2.01 1.82 1.64 1.61 1.26 41.50%

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