[AIRPORT] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 26.83%
YoY- 28.55%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 1,434,973 1,440,073 1,431,024 1,637,484 1,379,983 1,366,308 1,347,460 4.26%
PBT 422,196 435,905 385,438 491,464 404,890 351,432 350,900 13.06%
Tax -116,374 -104,944 -69,126 -124,776 -115,598 -107,520 -96,356 13.34%
NP 305,822 330,961 316,312 366,688 289,292 243,912 254,544 12.95%
-
NP to SH 305,207 331,202 316,674 366,372 288,862 243,837 254,202 12.90%
-
Tax Rate 27.56% 24.07% 17.93% 25.39% 28.55% 30.59% 27.46% -
Total Cost 1,129,151 1,109,112 1,114,712 1,270,796 1,090,691 1,122,396 1,092,916 2.18%
-
Net Worth 3,172,365 3,153,518 3,065,292 3,109,763 3,019,423 2,944,742 2,923,102 5.58%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 195,418 - - - 88,000 - - -
Div Payout % 64.03% - - - 30.46% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 3,172,365 3,153,518 3,065,292 3,109,763 3,019,423 2,944,742 2,923,102 5.58%
NOSH 1,097,856 1,100,128 1,100,090 1,099,555 1,100,012 1,099,687 1,100,441 -0.15%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 21.31% 22.98% 22.10% 22.39% 20.96% 17.85% 18.89% -
ROE 9.62% 10.50% 10.33% 11.78% 9.57% 8.28% 8.70% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 130.71 130.90 130.08 148.92 125.45 124.25 122.45 4.42%
EPS 27.80 30.08 28.76 33.32 26.30 22.17 23.10 13.07%
DPS 17.80 0.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 2.8896 2.8665 2.7864 2.8282 2.7449 2.6778 2.6563 5.74%
Adjusted Per Share Value based on latest NOSH - 1,099,555
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 80.08 80.37 79.86 91.38 77.01 76.25 75.20 4.26%
EPS 17.03 18.48 17.67 20.45 16.12 13.61 14.19 12.87%
DPS 10.91 0.00 0.00 0.00 4.91 0.00 0.00 -
NAPS 1.7704 1.7599 1.7107 1.7355 1.6851 1.6434 1.6313 5.58%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 2.21 2.61 2.90 2.96 3.02 2.86 2.89 -
P/RPS 1.69 1.99 2.23 1.99 2.41 2.30 2.36 -19.87%
P/EPS 7.95 8.67 10.07 8.88 11.50 12.90 12.51 -25.98%
EY 12.58 11.53 9.93 11.26 8.70 7.75 7.99 35.15%
DY 8.05 0.00 0.00 0.00 2.65 0.00 0.00 -
P/NAPS 0.76 0.91 1.04 1.05 1.10 1.07 1.09 -21.28%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 27/11/08 28/08/08 29/05/08 28/02/08 26/11/07 30/08/07 -
Price 2.32 2.04 2.74 3.12 3.06 3.26 2.58 -
P/RPS 1.77 1.56 2.11 2.10 2.44 2.62 2.11 -11.00%
P/EPS 8.35 6.78 9.52 9.36 11.65 14.70 11.17 -17.55%
EY 11.98 14.76 10.51 10.68 8.58 6.80 8.95 21.34%
DY 7.67 0.00 0.00 0.00 2.61 0.00 0.00 -
P/NAPS 0.80 0.71 0.98 1.10 1.11 1.22 0.97 -12.00%

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