[AIRPORT] QoQ Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
17-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 81.52%
YoY- -13.53%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 617,770 2,468,004 1,647,405 1,023,627 498,613 1,637,093 1,160,250 -34.33%
PBT 140,918 474,964 292,412 200,731 119,724 480,098 322,065 -42.39%
Tax -44,684 -157,494 -97,480 -67,895 -46,518 -101,520 -84,909 -34.84%
NP 96,234 317,470 194,932 132,836 73,206 378,578 237,156 -45.21%
-
NP to SH 96,090 316,784 194,869 132,753 73,135 377,922 236,949 -45.24%
-
Tax Rate 31.71% 33.16% 33.34% 33.82% 38.85% 21.15% 26.36% -
Total Cost 521,536 2,150,534 1,452,473 890,791 425,407 1,258,515 923,094 -31.68%
-
Net Worth 3,296,259 3,302,169 3,326,797 3,265,999 3,328,606 3,368,448 3,282,543 0.27%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - 247,615 - -
Div Payout % - - - - - 65.52% - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 3,296,259 3,302,169 3,326,797 3,265,999 3,328,606 3,368,448 3,282,543 0.27%
NOSH 1,098,753 1,097,430 1,099,585 1,099,367 1,099,166 1,098,072 1,099,016 -0.01%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 15.58% 12.86% 11.83% 12.98% 14.68% 23.13% 20.44% -
ROE 2.92% 9.59% 5.86% 4.06% 2.20% 11.22% 7.22% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 56.22 224.89 149.82 93.11 45.36 149.09 105.57 -34.32%
EPS 8.74 28.80 17.72 12.07 6.66 34.42 21.56 -45.25%
DPS 0.00 0.00 0.00 0.00 0.00 22.55 0.00 -
NAPS 3.00 3.009 3.0255 2.9708 3.0283 3.0676 2.9868 0.29%
Adjusted Per Share Value based on latest NOSH - 1,099,611
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 34.48 137.73 91.94 57.13 27.83 91.36 64.75 -34.32%
EPS 5.36 17.68 10.88 7.41 4.08 21.09 13.22 -45.25%
DPS 0.00 0.00 0.00 0.00 0.00 13.82 0.00 -
NAPS 1.8396 1.8429 1.8566 1.8227 1.8576 1.8799 1.8319 0.28%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 6.08 6.28 5.75 5.00 4.82 3.97 3.45 -
P/RPS 10.81 2.79 3.84 5.37 10.63 2.66 3.27 122.07%
P/EPS 69.52 21.76 32.45 41.41 72.44 11.54 16.00 166.51%
EY 1.44 4.60 3.08 2.42 1.38 8.67 6.25 -62.45%
DY 0.00 0.00 0.00 0.00 0.00 5.68 0.00 -
P/NAPS 2.03 2.09 1.90 1.68 1.59 1.29 1.16 45.26%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/05/11 16/02/11 29/10/10 17/08/10 17/05/10 24/02/10 25/11/09 -
Price 6.37 6.20 6.07 5.42 4.98 4.95 3.75 -
P/RPS 11.33 2.76 4.05 5.82 10.98 3.32 3.55 116.92%
P/EPS 72.84 21.48 34.25 44.88 74.85 14.38 17.39 160.07%
EY 1.37 4.66 2.92 2.23 1.34 6.95 5.75 -61.60%
DY 0.00 0.00 0.00 0.00 0.00 4.56 0.00 -
P/NAPS 2.12 2.06 2.01 1.82 1.64 1.61 1.26 41.50%

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