[AIRPORT] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 19.84%
YoY- -26.66%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 673,730 332,049 1,146,840 855,365 599,750 313,763 1,112,837 -28.50%
PBT 175,450 94,071 263,254 186,939 135,145 83,174 277,141 -26.33%
Tax -48,178 -22,774 -92,387 -76,061 -42,650 -21,968 -94,878 -36.43%
NP 127,272 71,297 170,867 110,878 92,495 61,206 182,263 -21.34%
-
NP to SH 127,101 71,253 170,525 110,546 92,242 61,032 182,263 -21.41%
-
Tax Rate 27.46% 24.21% 35.09% 40.69% 31.56% 26.41% 34.23% -
Total Cost 546,458 260,752 975,973 744,487 507,255 252,557 930,574 -29.94%
-
Net Worth 2,923,102 2,864,964 2,795,050 2,738,900 2,748,569 2,723,942 2,651,421 6.73%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 2,923,102 2,864,964 2,795,050 2,738,900 2,748,569 2,723,942 2,651,421 6.73%
NOSH 1,100,441 1,099,583 1,100,110 1,099,960 1,099,427 1,102,810 1,100,175 0.01%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 18.89% 21.47% 14.90% 12.96% 15.42% 19.51% 16.38% -
ROE 4.35% 2.49% 6.10% 4.04% 3.36% 2.24% 6.87% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 61.22 30.20 104.25 77.76 54.55 28.45 101.15 -28.51%
EPS 11.55 6.48 15.50 10.05 8.39 5.55 16.57 -21.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6563 2.6055 2.5407 2.49 2.50 2.47 2.41 6.72%
Adjusted Per Share Value based on latest NOSH - 1,102,650
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 37.60 18.53 64.00 47.74 33.47 17.51 62.10 -28.49%
EPS 7.09 3.98 9.52 6.17 5.15 3.41 10.17 -21.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6313 1.5989 1.5599 1.5285 1.5339 1.5202 1.4797 6.73%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 2.89 2.94 2.16 2.05 1.78 2.04 1.93 -
P/RPS 4.72 9.74 2.07 2.64 3.26 7.17 1.91 83.08%
P/EPS 25.02 45.37 13.93 20.40 21.22 36.86 11.65 66.69%
EY 4.00 2.20 7.18 4.90 4.71 2.71 8.58 -39.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.13 0.85 0.82 0.71 0.83 0.80 22.97%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 30/08/07 31/05/07 22/02/07 30/11/06 30/08/06 26/05/06 24/02/06 -
Price 2.58 2.82 2.39 2.10 1.85 1.84 1.99 -
P/RPS 4.21 9.34 2.29 2.70 3.39 6.47 1.97 66.14%
P/EPS 22.34 43.52 15.42 20.90 22.05 33.25 12.01 51.42%
EY 4.48 2.30 6.49 4.79 4.54 3.01 8.32 -33.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.08 0.94 0.84 0.74 0.74 0.83 10.98%

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