[AIRPORT] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
22-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 15.69%
YoY- -6.44%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 1,366,308 1,347,460 1,328,196 1,146,840 1,140,486 1,199,500 1,255,052 5.82%
PBT 351,432 350,900 376,284 263,254 249,252 270,290 332,696 3.71%
Tax -107,520 -96,356 -91,096 -92,387 -101,414 -85,300 -87,872 14.38%
NP 243,912 254,544 285,188 170,867 147,837 184,990 244,824 -0.24%
-
NP to SH 243,837 254,202 285,012 170,525 147,394 184,484 244,128 -0.07%
-
Tax Rate 30.59% 27.46% 24.21% 35.09% 40.69% 31.56% 26.41% -
Total Cost 1,122,396 1,092,916 1,043,008 975,973 992,649 1,014,510 1,010,228 7.26%
-
Net Worth 2,944,742 2,923,102 2,864,964 2,795,050 2,738,900 2,748,569 2,723,942 5.32%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 2,944,742 2,923,102 2,864,964 2,795,050 2,738,900 2,748,569 2,723,942 5.32%
NOSH 1,099,687 1,100,441 1,099,583 1,100,110 1,099,960 1,099,427 1,102,810 -0.18%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 17.85% 18.89% 21.47% 14.90% 12.96% 15.42% 19.51% -
ROE 8.28% 8.70% 9.95% 6.10% 5.38% 6.71% 8.96% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 124.25 122.45 120.79 104.25 103.68 109.10 113.80 6.02%
EPS 22.17 23.10 25.92 15.50 13.40 16.78 22.20 -0.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6778 2.6563 2.6055 2.5407 2.49 2.50 2.47 5.52%
Adjusted Per Share Value based on latest NOSH - 1,100,375
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 76.25 75.20 74.12 64.00 63.65 66.94 70.04 5.82%
EPS 13.61 14.19 15.91 9.52 8.23 10.30 13.62 -0.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6434 1.6313 1.5989 1.5599 1.5285 1.5339 1.5202 5.32%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 2.86 2.89 2.94 2.16 2.05 1.78 2.04 -
P/RPS 2.30 2.36 2.43 2.07 1.98 1.63 1.79 18.17%
P/EPS 12.90 12.51 11.34 13.93 15.30 10.61 9.22 25.06%
EY 7.75 7.99 8.82 7.18 6.54 9.43 10.85 -20.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.09 1.13 0.85 0.82 0.71 0.83 18.43%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 26/11/07 30/08/07 31/05/07 22/02/07 30/11/06 30/08/06 26/05/06 -
Price 3.26 2.58 2.82 2.39 2.10 1.85 1.84 -
P/RPS 2.62 2.11 2.33 2.29 2.03 1.70 1.62 37.74%
P/EPS 14.70 11.17 10.88 15.42 15.67 11.03 8.31 46.21%
EY 6.80 8.95 9.19 6.49 6.38 9.07 12.03 -31.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 0.97 1.08 0.94 0.84 0.74 0.74 39.51%

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