[AIRPORT] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -0.13%
YoY- 204.73%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 360,289 409,371 358,648 351,001 341,681 332,049 291,475 15.19%
PBT 84,557 122,866 140,050 88,124 81,379 94,071 76,315 7.08%
Tax -18,073 -31,194 -33,692 -32,462 -25,404 -22,774 -16,326 7.01%
NP 66,484 91,672 106,358 55,662 55,975 71,297 59,989 7.10%
-
NP to SH 66,586 91,593 105,984 55,777 55,848 71,253 59,979 7.22%
-
Tax Rate 21.37% 25.39% 24.06% 36.84% 31.22% 24.21% 21.39% -
Total Cost 293,805 317,699 252,290 295,339 285,706 260,752 231,486 17.24%
-
Net Worth 3,067,350 3,109,763 2,201,380 2,945,949 2,920,256 2,864,964 2,794,954 6.40%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 44,027 - - - - -
Div Payout % - - 41.54% - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 3,067,350 3,109,763 2,201,380 2,945,949 2,920,256 2,864,964 2,794,954 6.40%
NOSH 1,100,829 1,099,555 1,100,690 1,100,138 1,099,370 1,099,583 1,100,375 0.02%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 18.45% 22.39% 29.66% 15.86% 16.38% 21.47% 20.58% -
ROE 2.17% 2.95% 4.81% 1.89% 1.91% 2.49% 2.15% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 32.73 37.23 32.58 31.91 31.08 30.20 26.49 15.15%
EPS 6.04 8.33 9.67 5.07 5.08 6.48 5.45 7.09%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 2.7864 2.8282 2.00 2.6778 2.6563 2.6055 2.54 6.37%
Adjusted Per Share Value based on latest NOSH - 1,100,138
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 21.59 24.53 21.49 21.04 20.48 19.90 17.47 15.17%
EPS 3.99 5.49 6.35 3.34 3.35 4.27 3.59 7.30%
DPS 0.00 0.00 2.64 0.00 0.00 0.00 0.00 -
NAPS 1.8383 1.8637 1.3193 1.7656 1.7502 1.717 1.6751 6.40%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 2.90 2.96 3.02 2.86 2.89 2.94 2.16 -
P/RPS 8.86 7.95 9.27 8.96 9.30 9.74 8.15 5.73%
P/EPS 47.94 35.53 31.36 56.41 56.89 45.37 39.63 13.54%
EY 2.09 2.81 3.19 1.77 1.76 2.20 2.52 -11.73%
DY 0.00 0.00 1.32 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.05 1.51 1.07 1.09 1.13 0.85 14.40%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 29/05/08 28/02/08 26/11/07 30/08/07 31/05/07 22/02/07 -
Price 2.74 3.12 3.06 3.26 2.58 2.82 2.39 -
P/RPS 8.37 8.38 9.39 10.22 8.30 9.34 9.02 -4.86%
P/EPS 45.30 37.45 31.78 64.30 50.79 43.52 43.85 2.19%
EY 2.21 2.67 3.15 1.56 1.97 2.30 2.28 -2.05%
DY 0.00 0.00 1.31 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.10 1.53 1.22 0.97 1.08 0.94 2.81%

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