[AIRPORT] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 43.88%
YoY- 65.43%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 715,512 409,371 1,379,983 1,024,731 673,730 332,049 1,146,840 -27.00%
PBT 192,719 122,866 404,890 263,574 175,450 94,071 263,254 -18.78%
Tax -34,563 -31,194 -115,598 -80,640 -48,178 -22,774 -92,387 -48.11%
NP 158,156 91,672 289,292 182,934 127,272 71,297 170,867 -5.02%
-
NP to SH 158,337 91,593 288,862 182,878 127,101 71,253 170,525 -4.82%
-
Tax Rate 17.93% 25.39% 28.55% 30.59% 27.46% 24.21% 35.09% -
Total Cost 557,356 317,699 1,090,691 841,797 546,458 260,752 975,973 -31.19%
-
Net Worth 3,065,292 3,109,763 3,019,423 2,944,742 2,923,102 2,864,964 2,795,050 6.35%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 88,000 - - - - -
Div Payout % - - 30.46% - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 3,065,292 3,109,763 3,019,423 2,944,742 2,923,102 2,864,964 2,795,050 6.35%
NOSH 1,100,090 1,099,555 1,100,012 1,099,687 1,100,441 1,099,583 1,100,110 -0.00%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 22.10% 22.39% 20.96% 17.85% 18.89% 21.47% 14.90% -
ROE 5.17% 2.95% 9.57% 6.21% 4.35% 2.49% 6.10% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 65.04 37.23 125.45 93.18 61.22 30.20 104.25 -27.00%
EPS 14.38 8.33 26.30 16.63 11.55 6.48 15.50 -4.88%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 0.00 -
NAPS 2.7864 2.8282 2.7449 2.6778 2.6563 2.6055 2.5407 6.35%
Adjusted Per Share Value based on latest NOSH - 1,100,138
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 42.88 24.53 82.71 61.41 40.38 19.90 68.73 -27.00%
EPS 9.49 5.49 17.31 10.96 7.62 4.27 10.22 -4.82%
DPS 0.00 0.00 5.27 0.00 0.00 0.00 0.00 -
NAPS 1.8371 1.8637 1.8096 1.7648 1.7519 1.717 1.6751 6.35%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 2.90 2.96 3.02 2.86 2.89 2.94 2.16 -
P/RPS 4.46 7.95 2.41 3.07 4.72 9.74 2.07 66.89%
P/EPS 20.15 35.53 11.50 17.20 25.02 45.37 13.93 27.93%
EY 4.96 2.81 8.70 5.81 4.00 2.20 7.18 -21.87%
DY 0.00 0.00 2.65 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.05 1.10 1.07 1.09 1.13 0.85 14.40%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 29/05/08 28/02/08 26/11/07 30/08/07 31/05/07 22/02/07 -
Price 2.74 3.12 3.06 3.26 2.58 2.82 2.39 -
P/RPS 4.21 8.38 2.44 3.50 4.21 9.34 2.29 50.12%
P/EPS 19.04 37.45 11.65 19.60 22.34 43.52 15.42 15.10%
EY 5.25 2.67 8.58 5.10 4.48 2.30 6.49 -13.19%
DY 0.00 0.00 2.61 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.10 1.11 1.22 0.97 1.08 0.94 2.81%

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