[AIRPORT] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock

[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD

Announcement Date

22-Feb-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

31-Dec-2006 [#4]

Profit Trend

QoQ- 54.26%

YoY- -6.44%

Quarter Report

Microsoft Word - Announcement Q4-2006.pdf

Latest QR

Upcoming QR

AIRPORT's Result

AIRPORT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Cumulative Result
Revenue	1,024,731	673,730	332,049	1,146,840	855,365	599,750	313,763	119.96%
YoY %	52.10%	102.90%	-71.05%	34.08%	42.62%	91.15%	-	-
Horiz. %	326.59%	214.73%	105.83%	365.51%	272.61%	191.15%	100.00%	-
PBT	263,574	175,450	94,071	263,254	186,939	135,145	83,174	115.59%
YoY %	50.23%	86.51%	-64.27%	40.82%	38.32%	62.48%	-	-
Horiz. %	316.89%	210.94%	113.10%	316.51%	224.76%	162.48%	100.00%	-
Tax	-80,640	-48,178	-22,774	-92,387	-76,061	-42,650	-21,968	137.77%
YoY %	-67.38%	-111.55%	75.35%	-21.46%	-78.34%	-94.15%	-	-
Horiz. %	367.08%	219.31%	103.67%	420.55%	346.24%	194.15%	100.00%	-
NP	182,934	127,272	71,297	170,867	110,878	92,495	61,206	107.35%
YoY %	43.73%	78.51%	-58.27%	54.10%	19.87%	51.12%	-	-
Horiz. %	298.88%	207.94%	116.49%	279.17%	181.16%	151.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	182,878	127,101	71,253	170,525	110,546	92,242	61,032	107.70%
YoY %	43.88%	78.38%	-58.22%	54.26%	19.84%	51.14%	-	-
Horiz. %	299.64%	208.25%	116.75%	279.40%	181.13%	151.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.59%	27.46%	24.21%	35.09%	40.69%	31.56%	26.41%	-
YoY %	11.40%	13.42%	-31.01%	-13.76%	28.93%	19.50%	-	-
Horiz. %	115.83%	103.98%	91.67%	132.87%	154.07%	119.50%	100.00%	-
Total Cost	841,797	546,458	260,752	975,973	744,487	507,255	252,557	122.97%
YoY %	54.05%	109.57%	-73.28%	31.09%	46.77%	100.85%	-	-
Horiz. %	333.31%	216.37%	103.24%	386.44%	294.78%	200.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,944,742	2,923,102	2,864,964	2,795,050	2,738,900	2,748,569	2,723,942	5.32%
YoY %	0.74%	2.03%	2.50%	2.05%	-0.35%	0.90%	-	-
Horiz. %	108.11%	107.31%	105.18%	102.61%	100.55%	100.90%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Equity
Net Worth	2,944,742	2,923,102	2,864,964	2,795,050	2,738,900	2,748,569	2,723,942	5.32%
YoY %	0.74%	2.03%	2.50%	2.05%	-0.35%	0.90%	-	-
Horiz. %	108.11%	107.31%	105.18%	102.61%	100.55%	100.90%	100.00%	-
NOSH	1,099,687	1,100,441	1,099,583	1,100,110	1,099,960	1,099,427	1,102,810	-0.18%
YoY %	-0.07%	0.08%	-0.05%	0.01%	0.05%	-0.31%	-	-
Horiz. %	99.72%	99.79%	99.71%	99.76%	99.74%	99.69%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Ratio Analysis
NP Margin	17.85%	18.89%	21.47%	14.90%	12.96%	15.42%	19.51%	-
YoY %	-5.51%	-12.02%	44.09%	14.97%	-15.95%	-20.96%	-	-
Horiz. %	91.49%	96.82%	110.05%	76.37%	66.43%	79.04%	100.00%	-
ROE	6.21%	4.35%	2.49%	6.10%	4.04%	3.36%	2.24%	-
YoY %	42.76%	74.70%	-59.18%	50.99%	20.24%	50.00%	-	-
Horiz. %	277.23%	194.20%	111.16%	272.32%	180.36%	150.00%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Per Share
RPS	93.18	61.22	30.20	104.25	77.76	54.55	28.45	120.38%
YoY %	52.21%	102.72%	-71.03%	34.07%	42.55%	91.74%	-	-
Horiz. %	327.52%	215.18%	106.15%	366.43%	273.32%	191.74%	100.00%	-
EPS	16.63	11.55	6.48	15.50	10.05	8.39	5.55	107.70%
YoY %	43.98%	78.24%	-58.19%	54.23%	19.79%	51.17%	-	-
Horiz. %	299.64%	208.11%	116.76%	279.28%	181.08%	151.17%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	2.6778	2.6563	2.6055	2.5407	2.49	2.50	2.47	5.52%
YoY %	0.81%	1.95%	2.55%	2.04%	-0.40%	1.21%	-	-
Horiz. %	108.41%	107.54%	105.49%	102.86%	100.81%	101.21%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 1,100,375
RPS	61.41	40.38	19.90	68.73	51.26	35.94	18.80	119.99%
YoY %	52.08%	102.91%	-71.05%	34.08%	42.63%	91.17%	-	-
Horiz. %	326.65%	214.79%	105.85%	365.59%	272.66%	191.17%	100.00%	-
EPS	10.96	7.62	4.27	10.22	6.63	5.53	3.66	107.61%
YoY %	43.83%	78.45%	-58.22%	54.15%	19.89%	51.09%	-	-
Horiz. %	299.45%	208.20%	116.67%	279.23%	181.15%	151.09%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.7648	1.7519	1.717	1.6751	1.6415	1.6473	1.6325	5.32%
YoY %	0.74%	2.03%	2.50%	2.05%	-0.35%	0.91%	-	-
Horiz. %	108.10%	107.31%	105.18%	102.61%	100.55%	100.91%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	-
Price	2.86	2.89	2.94	2.16	2.05	1.78	2.04	-
P/RPS	3.07	4.72	9.74	2.07	2.64	3.26	7.17	-43.16%
YoY %	-34.96%	-51.54%	370.53%	-21.59%	-19.02%	-54.53%	-	-
Horiz. %	42.82%	65.83%	135.84%	28.87%	36.82%	45.47%	100.00%	-
P/EPS	17.20	25.02	45.37	13.93	20.40	21.22	36.86	-39.81%
YoY %	-31.25%	-44.85%	225.70%	-31.72%	-3.86%	-42.43%	-	-
Horiz. %	46.66%	67.88%	123.09%	37.79%	55.34%	57.57%	100.00%	-
EY	5.81	4.00	2.20	7.18	4.90	4.71	2.71	66.18%
YoY %	45.25%	81.82%	-69.36%	46.53%	4.03%	73.80%	-	-
Horiz. %	214.39%	147.60%	81.18%	264.94%	180.81%	173.80%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.07	1.09	1.13	0.85	0.82	0.71	0.83	18.43%
YoY %	-1.83%	-3.54%	32.94%	3.66%	15.49%	-14.46%	-	-
Horiz. %	128.92%	131.33%	136.14%	102.41%	98.80%	85.54%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	26/11/07	30/08/07	31/05/07	22/02/07	30/11/06	30/08/06	26/05/06	-
Price	3.26	2.58	2.82	2.39	2.10	1.85	1.84	-
P/RPS	3.50	4.21	9.34	2.29	2.70	3.39	6.47	-33.58%
YoY %	-16.86%	-54.93%	307.86%	-15.19%	-20.35%	-47.60%	-	-
Horiz. %	54.10%	65.07%	144.36%	35.39%	41.73%	52.40%	100.00%	-
P/EPS	19.60	22.34	43.52	15.42	20.90	22.05	33.25	-29.67%
YoY %	-12.26%	-48.67%	182.23%	-26.22%	-5.22%	-33.68%	-	-
Horiz. %	58.95%	67.19%	130.89%	46.38%	62.86%	66.32%	100.00%	-
EY	5.10	4.48	2.30	6.49	4.79	4.54	3.01	42.07%
YoY %	13.84%	94.78%	-64.56%	35.49%	5.51%	50.83%	-	-
Horiz. %	169.44%	148.84%	76.41%	215.61%	159.14%	150.83%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.22	0.97	1.08	0.94	0.84	0.74	0.74	39.51%
YoY %	25.77%	-10.19%	14.89%	11.90%	13.51%	0.00%	-	-
Horiz. %	164.86%	131.08%	145.95%	127.03%	113.51%	100.00%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos