[AIRPORT] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
29-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -2.14%
YoY- -17.76%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 2,560,938 2,471,080 2,468,004 2,196,540 2,047,254 1,994,452 1,637,093 34.86%
PBT 568,490 563,672 474,964 389,882 401,462 478,896 480,098 11.96%
Tax -194,034 -178,736 -157,494 -129,973 -135,790 -186,072 -101,520 54.19%
NP 374,456 384,936 317,470 259,909 265,672 292,824 378,578 -0.72%
-
NP to SH 374,398 384,360 316,784 259,825 265,506 292,540 377,922 -0.62%
-
Tax Rate 34.13% 31.71% 33.16% 33.34% 33.82% 38.85% 21.15% -
Total Cost 2,186,482 2,086,144 2,150,534 1,936,630 1,781,582 1,701,628 1,258,515 44.66%
-
Net Worth 3,299,728 3,296,259 3,302,169 3,326,797 3,265,999 3,328,606 3,368,448 -1.36%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - 247,615 -
Div Payout % - - - - - - 65.52% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 3,299,728 3,296,259 3,302,169 3,326,797 3,265,999 3,328,606 3,368,448 -1.36%
NOSH 1,099,909 1,098,753 1,097,430 1,099,585 1,099,367 1,099,166 1,098,072 0.11%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 14.62% 15.58% 12.86% 11.83% 12.98% 14.68% 23.13% -
ROE 11.35% 11.66% 9.59% 7.81% 8.13% 8.79% 11.22% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 232.83 224.90 224.89 199.76 186.22 181.45 149.09 34.71%
EPS 34.04 34.96 28.80 23.63 24.14 26.64 34.42 -0.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 22.55 -
NAPS 3.00 3.00 3.009 3.0255 2.9708 3.0283 3.0676 -1.47%
Adjusted Per Share Value based on latest NOSH - 1,100,053
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 153.48 148.10 147.91 131.64 122.70 119.53 98.11 34.86%
EPS 22.44 23.04 18.99 15.57 15.91 17.53 22.65 -0.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 14.84 -
NAPS 1.9776 1.9755 1.9791 1.9938 1.9574 1.9949 2.0188 -1.36%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 6.47 6.08 6.28 5.75 5.00 4.82 3.97 -
P/RPS 2.78 2.70 2.79 2.88 2.68 2.66 2.66 2.99%
P/EPS 19.01 17.38 21.76 24.33 20.70 18.11 11.54 39.60%
EY 5.26 5.75 4.60 4.11 4.83 5.52 8.67 -28.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.68 -
P/NAPS 2.16 2.03 2.09 1.90 1.68 1.59 1.29 41.14%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 28/07/11 31/05/11 16/02/11 29/10/10 17/08/10 17/05/10 24/02/10 -
Price 6.49 6.37 6.20 6.07 5.42 4.98 4.95 -
P/RPS 2.79 2.83 2.76 3.04 2.91 2.74 3.32 -10.97%
P/EPS 19.07 18.21 21.48 25.69 22.44 18.71 14.38 20.76%
EY 5.24 5.49 4.66 3.89 4.46 5.34 6.95 -17.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.56 -
P/NAPS 2.16 2.12 2.06 2.01 1.82 1.64 1.61 21.70%

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