[AIRPORT] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
31-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 21.33%
YoY- 31.39%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 2,754,812 2,588,832 2,560,938 2,471,080 2,468,004 2,196,540 2,047,254 21.81%
PBT 574,192 584,494 568,490 563,672 474,964 389,882 401,462 26.86%
Tax -173,029 -178,614 -194,034 -178,736 -157,494 -129,973 -135,790 17.48%
NP 401,163 405,880 374,456 384,936 317,470 259,909 265,672 31.51%
-
NP to SH 401,115 405,816 374,398 384,360 316,784 259,825 265,506 31.56%
-
Tax Rate 30.13% 30.56% 34.13% 31.71% 33.16% 33.34% 33.82% -
Total Cost 2,353,649 2,182,952 2,186,482 2,086,144 2,150,534 1,936,630 1,781,582 20.33%
-
Net Worth 3,546,353 3,300,450 3,299,728 3,296,259 3,302,169 3,326,797 3,265,999 5.62%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 3,546,353 3,300,450 3,299,728 3,296,259 3,302,169 3,326,797 3,265,999 5.62%
NOSH 1,099,849 1,100,150 1,099,909 1,098,753 1,097,430 1,099,585 1,099,367 0.02%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 14.56% 15.68% 14.62% 15.58% 12.86% 11.83% 12.98% -
ROE 11.31% 12.30% 11.35% 11.66% 9.59% 7.81% 8.13% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 250.47 235.32 232.83 224.90 224.89 199.76 186.22 21.78%
EPS 36.47 36.89 34.04 34.96 28.80 23.63 24.14 31.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.2244 3.00 3.00 3.00 3.009 3.0255 2.9708 5.59%
Adjusted Per Share Value based on latest NOSH - 1,098,753
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 153.74 144.48 142.92 137.91 137.73 122.58 114.25 21.82%
EPS 22.39 22.65 20.89 21.45 17.68 14.50 14.82 31.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9791 1.8419 1.8415 1.8396 1.8429 1.8566 1.8227 5.62%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 5.80 5.29 6.47 6.08 6.28 5.75 5.00 -
P/RPS 2.32 2.25 2.78 2.70 2.79 2.88 2.68 -9.14%
P/EPS 15.90 14.34 19.01 17.38 21.76 24.33 20.70 -16.08%
EY 6.29 6.97 5.26 5.75 4.60 4.11 4.83 19.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 1.76 2.16 2.03 2.09 1.90 1.68 4.69%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 21/02/12 25/10/11 28/07/11 31/05/11 16/02/11 29/10/10 17/08/10 -
Price 5.78 5.88 6.49 6.37 6.20 6.07 5.42 -
P/RPS 2.31 2.50 2.79 2.83 2.76 3.04 2.91 -14.23%
P/EPS 15.85 15.94 19.07 18.21 21.48 25.69 22.44 -20.63%
EY 6.31 6.27 5.24 5.49 4.66 3.89 4.46 25.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 1.96 2.16 2.12 2.06 2.01 1.82 -1.09%

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