[AIRPORT] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
29-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 46.79%
YoY- -17.76%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 1,280,469 617,770 2,468,004 1,647,405 1,023,627 498,613 1,637,093 -15.14%
PBT 284,245 140,918 474,964 292,412 200,731 119,724 480,098 -29.55%
Tax -97,017 -44,684 -157,494 -97,480 -67,895 -46,518 -101,520 -2.98%
NP 187,228 96,234 317,470 194,932 132,836 73,206 378,578 -37.54%
-
NP to SH 187,199 96,090 316,784 194,869 132,753 73,135 377,922 -37.47%
-
Tax Rate 34.13% 31.71% 33.16% 33.34% 33.82% 38.85% 21.15% -
Total Cost 1,093,241 521,536 2,150,534 1,452,473 890,791 425,407 1,258,515 -8.98%
-
Net Worth 3,299,728 3,296,259 3,302,169 3,326,797 3,265,999 3,328,606 3,368,448 -1.36%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - 247,615 -
Div Payout % - - - - - - 65.52% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 3,299,728 3,296,259 3,302,169 3,326,797 3,265,999 3,328,606 3,368,448 -1.36%
NOSH 1,099,909 1,098,753 1,097,430 1,099,585 1,099,367 1,099,166 1,098,072 0.11%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 14.62% 15.58% 12.86% 11.83% 12.98% 14.68% 23.13% -
ROE 5.67% 2.92% 9.59% 5.86% 4.06% 2.20% 11.22% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 116.42 56.22 224.89 149.82 93.11 45.36 149.09 -15.24%
EPS 17.02 8.74 28.80 17.72 12.07 6.66 34.42 -37.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 22.55 -
NAPS 3.00 3.00 3.009 3.0255 2.9708 3.0283 3.0676 -1.47%
Adjusted Per Share Value based on latest NOSH - 1,100,053
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 71.46 34.48 137.73 91.94 57.13 27.83 91.36 -15.14%
EPS 10.45 5.36 17.68 10.88 7.41 4.08 21.09 -37.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 13.82 -
NAPS 1.8415 1.8396 1.8429 1.8566 1.8227 1.8576 1.8799 -1.37%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 6.47 6.08 6.28 5.75 5.00 4.82 3.97 -
P/RPS 5.56 10.81 2.79 3.84 5.37 10.63 2.66 63.69%
P/EPS 38.02 69.52 21.76 32.45 41.41 72.44 11.54 121.89%
EY 2.63 1.44 4.60 3.08 2.42 1.38 8.67 -54.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.68 -
P/NAPS 2.16 2.03 2.09 1.90 1.68 1.59 1.29 41.14%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 28/07/11 31/05/11 16/02/11 29/10/10 17/08/10 17/05/10 24/02/10 -
Price 6.49 6.37 6.20 6.07 5.42 4.98 4.95 -
P/RPS 5.57 11.33 2.76 4.05 5.82 10.98 3.32 41.32%
P/EPS 38.13 72.84 21.48 34.25 44.88 74.85 14.38 91.91%
EY 2.62 1.37 4.66 2.92 2.23 1.34 6.95 -47.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.56 -
P/NAPS 2.16 2.12 2.06 2.01 1.82 1.64 1.61 21.70%

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