[AIRPORT] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -7.85%
YoY- 5.66%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 1,547,000 1,565,780 1,560,116 1,434,973 1,440,073 1,431,024 1,637,484 -3.71%
PBT 429,420 421,650 501,064 422,196 435,905 385,438 491,464 -8.59%
Tax -113,212 -114,338 -132,752 -116,374 -104,944 -69,126 -124,776 -6.27%
NP 316,208 307,312 368,312 305,822 330,961 316,312 366,688 -9.39%
-
NP to SH 315,932 307,034 367,724 305,207 331,202 316,674 366,372 -9.39%
-
Tax Rate 26.36% 27.12% 26.49% 27.56% 24.07% 17.93% 25.39% -
Total Cost 1,230,792 1,258,468 1,191,804 1,129,151 1,109,112 1,114,712 1,270,796 -2.10%
-
Net Worth 3,282,543 3,209,351 3,267,814 3,172,365 3,153,518 3,065,292 3,109,763 3.66%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - 195,418 - - - -
Div Payout % - - - 64.03% - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 3,282,543 3,209,351 3,267,814 3,172,365 3,153,518 3,065,292 3,109,763 3.66%
NOSH 1,099,016 1,098,904 1,098,351 1,097,856 1,100,128 1,100,090 1,099,555 -0.03%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 20.44% 19.63% 23.61% 21.31% 22.98% 22.10% 22.39% -
ROE 9.62% 9.57% 11.25% 9.62% 10.50% 10.33% 11.78% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 140.76 142.49 142.04 130.71 130.90 130.08 148.92 -3.68%
EPS 28.75 27.94 33.48 27.80 30.08 28.76 33.32 -9.35%
DPS 0.00 0.00 0.00 17.80 0.00 0.00 0.00 -
NAPS 2.9868 2.9205 2.9752 2.8896 2.8665 2.7864 2.8282 3.70%
Adjusted Per Share Value based on latest NOSH - 1,092,271
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 86.33 87.38 87.07 80.08 80.37 79.86 91.38 -3.71%
EPS 17.63 17.13 20.52 17.03 18.48 17.67 20.45 -9.41%
DPS 0.00 0.00 0.00 10.91 0.00 0.00 0.00 -
NAPS 1.8319 1.7911 1.8237 1.7704 1.7599 1.7107 1.7355 3.66%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 3.45 3.26 2.49 2.21 2.61 2.90 2.96 -
P/RPS 2.45 2.29 1.75 1.69 1.99 2.23 1.99 14.85%
P/EPS 12.00 11.67 7.44 7.95 8.67 10.07 8.88 22.20%
EY 8.33 8.57 13.45 12.58 11.53 9.93 11.26 -18.18%
DY 0.00 0.00 0.00 8.05 0.00 0.00 0.00 -
P/NAPS 1.16 1.12 0.84 0.76 0.91 1.04 1.05 6.86%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 27/08/09 28/05/09 25/02/09 27/11/08 28/08/08 29/05/08 -
Price 3.75 3.34 3.60 2.32 2.04 2.74 3.12 -
P/RPS 2.66 2.34 2.53 1.77 1.56 2.11 2.10 17.05%
P/EPS 13.04 11.95 10.75 8.35 6.78 9.52 9.36 24.71%
EY 7.67 8.37 9.30 11.98 14.76 10.51 10.68 -19.78%
DY 0.00 0.00 0.00 7.67 0.00 0.00 0.00 -
P/NAPS 1.26 1.14 1.21 0.80 0.71 0.98 1.10 9.46%

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