[AIRPORT] QoQ Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 56.88%
YoY- 35.83%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 782,890 390,029 1,434,973 1,080,055 715,512 409,371 1,379,983 -31.49%
PBT 210,825 125,266 422,196 326,929 192,719 122,866 404,890 -35.30%
Tax -57,169 -33,188 -116,374 -78,708 -34,563 -31,194 -115,598 -37.48%
NP 153,656 92,078 305,822 248,221 158,156 91,672 289,292 -34.43%
-
NP to SH 153,517 91,931 305,207 248,402 158,337 91,593 288,862 -34.41%
-
Tax Rate 27.12% 26.49% 27.56% 24.07% 17.93% 25.39% 28.55% -
Total Cost 629,234 297,951 1,129,151 831,834 557,356 317,699 1,090,691 -30.72%
-
Net Worth 3,209,351 3,267,814 3,172,365 3,153,518 3,065,292 3,109,763 3,019,423 4.15%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 195,418 - - - 88,000 -
Div Payout % - - 64.03% - - - 30.46% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 3,209,351 3,267,814 3,172,365 3,153,518 3,065,292 3,109,763 3,019,423 4.15%
NOSH 1,098,904 1,098,351 1,097,856 1,100,128 1,100,090 1,099,555 1,100,012 -0.06%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 19.63% 23.61% 21.31% 22.98% 22.10% 22.39% 20.96% -
ROE 4.78% 2.81% 9.62% 7.88% 5.17% 2.95% 9.57% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 71.24 35.51 130.71 98.18 65.04 37.23 125.45 -31.44%
EPS 13.97 8.37 27.80 22.56 14.38 8.33 26.30 -34.43%
DPS 0.00 0.00 17.80 0.00 0.00 0.00 8.00 -
NAPS 2.9205 2.9752 2.8896 2.8665 2.7864 2.8282 2.7449 4.22%
Adjusted Per Share Value based on latest NOSH - 1,100,195
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 46.92 23.38 86.00 64.73 42.88 24.53 82.71 -31.49%
EPS 9.20 5.51 18.29 14.89 9.49 5.49 17.31 -34.41%
DPS 0.00 0.00 11.71 0.00 0.00 0.00 5.27 -
NAPS 1.9234 1.9585 1.9013 1.89 1.8371 1.8637 1.8096 4.15%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 3.26 2.49 2.21 2.61 2.90 2.96 3.02 -
P/RPS 4.58 7.01 1.69 2.66 4.46 7.95 2.41 53.48%
P/EPS 23.34 29.75 7.95 11.56 20.15 35.53 11.50 60.36%
EY 4.29 3.36 12.58 8.65 4.96 2.81 8.70 -37.61%
DY 0.00 0.00 8.05 0.00 0.00 0.00 2.65 -
P/NAPS 1.12 0.84 0.76 0.91 1.04 1.05 1.10 1.20%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 27/08/09 28/05/09 25/02/09 27/11/08 28/08/08 29/05/08 28/02/08 -
Price 3.34 3.60 2.32 2.04 2.74 3.12 3.06 -
P/RPS 4.69 10.14 1.77 2.08 4.21 8.38 2.44 54.65%
P/EPS 23.91 43.01 8.35 9.03 19.04 37.45 11.65 61.56%
EY 4.18 2.32 11.98 11.07 5.25 2.67 8.58 -38.11%
DY 0.00 0.00 7.67 0.00 0.00 0.00 2.61 -
P/NAPS 1.14 1.21 0.80 0.71 0.98 1.10 1.11 1.79%

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