[AIRPORT] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
17-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -80.65%
YoY- -20.45%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 2,468,004 1,647,405 1,023,627 498,613 1,637,093 1,160,250 782,890 114.54%
PBT 474,964 292,412 200,731 119,724 480,098 322,065 210,825 71.59%
Tax -157,494 -97,480 -67,895 -46,518 -101,520 -84,909 -57,169 96.15%
NP 317,470 194,932 132,836 73,206 378,578 237,156 153,656 62.00%
-
NP to SH 316,784 194,869 132,753 73,135 377,922 236,949 153,517 61.86%
-
Tax Rate 33.16% 33.34% 33.82% 38.85% 21.15% 26.36% 27.12% -
Total Cost 2,150,534 1,452,473 890,791 425,407 1,258,515 923,094 629,234 126.38%
-
Net Worth 3,302,169 3,326,797 3,265,999 3,328,606 3,368,448 3,282,543 3,209,351 1.91%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - 247,615 - - -
Div Payout % - - - - 65.52% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 3,302,169 3,326,797 3,265,999 3,328,606 3,368,448 3,282,543 3,209,351 1.91%
NOSH 1,097,430 1,099,585 1,099,367 1,099,166 1,098,072 1,099,016 1,098,904 -0.08%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 12.86% 11.83% 12.98% 14.68% 23.13% 20.44% 19.63% -
ROE 9.59% 5.86% 4.06% 2.20% 11.22% 7.22% 4.78% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 224.89 149.82 93.11 45.36 149.09 105.57 71.24 114.74%
EPS 28.80 17.72 12.07 6.66 34.42 21.56 13.97 61.76%
DPS 0.00 0.00 0.00 0.00 22.55 0.00 0.00 -
NAPS 3.009 3.0255 2.9708 3.0283 3.0676 2.9868 2.9205 2.00%
Adjusted Per Share Value based on latest NOSH - 1,099,166
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 137.73 91.94 57.13 27.83 91.36 64.75 43.69 114.54%
EPS 17.68 10.88 7.41 4.08 21.09 13.22 8.57 61.84%
DPS 0.00 0.00 0.00 0.00 13.82 0.00 0.00 -
NAPS 1.8429 1.8566 1.8227 1.8576 1.8799 1.8319 1.7911 1.91%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 6.28 5.75 5.00 4.82 3.97 3.45 3.26 -
P/RPS 2.79 3.84 5.37 10.63 2.66 3.27 4.58 -28.07%
P/EPS 21.76 32.45 41.41 72.44 11.54 16.00 23.34 -4.55%
EY 4.60 3.08 2.42 1.38 8.67 6.25 4.29 4.74%
DY 0.00 0.00 0.00 0.00 5.68 0.00 0.00 -
P/NAPS 2.09 1.90 1.68 1.59 1.29 1.16 1.12 51.39%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 16/02/11 29/10/10 17/08/10 17/05/10 24/02/10 25/11/09 27/08/09 -
Price 6.20 6.07 5.42 4.98 4.95 3.75 3.34 -
P/RPS 2.76 4.05 5.82 10.98 3.32 3.55 4.69 -29.70%
P/EPS 21.48 34.25 44.88 74.85 14.38 17.39 23.91 -6.87%
EY 4.66 2.92 2.23 1.34 6.95 5.75 4.18 7.49%
DY 0.00 0.00 0.00 0.00 4.56 0.00 0.00 -
P/NAPS 2.06 2.01 1.82 1.64 1.61 1.26 1.14 48.19%

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