[AIRPORT] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -68.29%
YoY- 28.55%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 1,434,973 1,080,055 715,512 409,371 1,379,983 1,024,731 673,730 65.16%
PBT 422,196 326,929 192,719 122,866 404,890 263,574 175,450 79.09%
Tax -116,374 -78,708 -34,563 -31,194 -115,598 -80,640 -48,178 79.54%
NP 305,822 248,221 158,156 91,672 289,292 182,934 127,272 78.92%
-
NP to SH 305,207 248,402 158,337 91,593 288,862 182,878 127,101 78.84%
-
Tax Rate 27.56% 24.07% 17.93% 25.39% 28.55% 30.59% 27.46% -
Total Cost 1,129,151 831,834 557,356 317,699 1,090,691 841,797 546,458 61.87%
-
Net Worth 3,172,365 3,153,518 3,065,292 3,109,763 3,019,423 2,944,742 2,923,102 5.58%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 195,418 - - - 88,000 - - -
Div Payout % 64.03% - - - 30.46% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 3,172,365 3,153,518 3,065,292 3,109,763 3,019,423 2,944,742 2,923,102 5.58%
NOSH 1,097,856 1,100,128 1,100,090 1,099,555 1,100,012 1,099,687 1,100,441 -0.15%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 21.31% 22.98% 22.10% 22.39% 20.96% 17.85% 18.89% -
ROE 9.62% 7.88% 5.17% 2.95% 9.57% 6.21% 4.35% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 130.71 98.18 65.04 37.23 125.45 93.18 61.22 65.42%
EPS 27.80 22.56 14.38 8.33 26.30 16.63 11.55 79.12%
DPS 17.80 0.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 2.8896 2.8665 2.7864 2.8282 2.7449 2.6778 2.6563 5.74%
Adjusted Per Share Value based on latest NOSH - 1,099,555
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 86.00 64.73 42.88 24.53 82.71 61.41 40.38 65.15%
EPS 18.29 14.89 9.49 5.49 17.31 10.96 7.62 78.79%
DPS 11.71 0.00 0.00 0.00 5.27 0.00 0.00 -
NAPS 1.9013 1.89 1.8371 1.8637 1.8096 1.7648 1.7519 5.58%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 2.21 2.61 2.90 2.96 3.02 2.86 2.89 -
P/RPS 1.69 2.66 4.46 7.95 2.41 3.07 4.72 -49.41%
P/EPS 7.95 11.56 20.15 35.53 11.50 17.20 25.02 -53.27%
EY 12.58 8.65 4.96 2.81 8.70 5.81 4.00 113.91%
DY 8.05 0.00 0.00 0.00 2.65 0.00 0.00 -
P/NAPS 0.76 0.91 1.04 1.05 1.10 1.07 1.09 -21.28%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 27/11/08 28/08/08 29/05/08 28/02/08 26/11/07 30/08/07 -
Price 2.32 2.04 2.74 3.12 3.06 3.26 2.58 -
P/RPS 1.77 2.08 4.21 8.38 2.44 3.50 4.21 -43.73%
P/EPS 8.35 9.03 19.04 37.45 11.65 19.60 22.34 -47.95%
EY 11.98 11.07 5.25 2.67 8.58 5.10 4.48 92.08%
DY 7.67 0.00 0.00 0.00 2.61 0.00 0.00 -
P/NAPS 0.80 0.71 0.98 1.10 1.11 1.22 0.97 -12.00%

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
Post a Comment