[AIRPORT] QoQ Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 66.99%
YoY- -3.04%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 498,613 1,637,093 1,160,250 782,890 390,029 1,434,973 1,080,055 -40.29%
PBT 119,724 480,098 322,065 210,825 125,266 422,196 326,929 -48.84%
Tax -46,518 -101,520 -84,909 -57,169 -33,188 -116,374 -78,708 -29.59%
NP 73,206 378,578 237,156 153,656 92,078 305,822 248,221 -55.72%
-
NP to SH 73,135 377,922 236,949 153,517 91,931 305,207 248,402 -55.77%
-
Tax Rate 38.85% 21.15% 26.36% 27.12% 26.49% 27.56% 24.07% -
Total Cost 425,407 1,258,515 923,094 629,234 297,951 1,129,151 831,834 -36.07%
-
Net Worth 3,328,606 3,368,448 3,282,543 3,209,351 3,267,814 3,172,365 3,153,518 3.67%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 247,615 - - - 195,418 - -
Div Payout % - 65.52% - - - 64.03% - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 3,328,606 3,368,448 3,282,543 3,209,351 3,267,814 3,172,365 3,153,518 3.67%
NOSH 1,099,166 1,098,072 1,099,016 1,098,904 1,098,351 1,097,856 1,100,128 -0.05%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 14.68% 23.13% 20.44% 19.63% 23.61% 21.31% 22.98% -
ROE 2.20% 11.22% 7.22% 4.78% 2.81% 9.62% 7.88% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 45.36 149.09 105.57 71.24 35.51 130.71 98.18 -40.26%
EPS 6.66 34.42 21.56 13.97 8.37 27.80 22.56 -55.69%
DPS 0.00 22.55 0.00 0.00 0.00 17.80 0.00 -
NAPS 3.0283 3.0676 2.9868 2.9205 2.9752 2.8896 2.8665 3.73%
Adjusted Per Share Value based on latest NOSH - 1,099,750
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 29.88 98.11 69.54 46.92 23.38 86.00 64.73 -40.29%
EPS 4.38 22.65 14.20 9.20 5.51 18.29 14.89 -55.80%
DPS 0.00 14.84 0.00 0.00 0.00 11.71 0.00 -
NAPS 1.9949 2.0188 1.9673 1.9234 1.9585 1.9013 1.89 3.67%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 4.82 3.97 3.45 3.26 2.49 2.21 2.61 -
P/RPS 10.63 2.66 3.27 4.58 7.01 1.69 2.66 152.03%
P/EPS 72.44 11.54 16.00 23.34 29.75 7.95 11.56 240.27%
EY 1.38 8.67 6.25 4.29 3.36 12.58 8.65 -70.61%
DY 0.00 5.68 0.00 0.00 0.00 8.05 0.00 -
P/NAPS 1.59 1.29 1.16 1.12 0.84 0.76 0.91 45.11%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 17/05/10 24/02/10 25/11/09 27/08/09 28/05/09 25/02/09 27/11/08 -
Price 4.98 4.95 3.75 3.34 3.60 2.32 2.04 -
P/RPS 10.98 3.32 3.55 4.69 10.14 1.77 2.08 203.48%
P/EPS 74.85 14.38 17.39 23.91 43.01 8.35 9.03 310.10%
EY 1.34 6.95 5.75 4.18 2.32 11.98 11.07 -75.56%
DY 0.00 4.56 0.00 0.00 0.00 7.67 0.00 -
P/NAPS 1.64 1.61 1.26 1.14 1.21 0.80 0.71 74.82%

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