[AIRPORT] QoQ Quarter Result on 30-Sep-2008 [#3]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 35.26%
YoY- 61.47%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 392,861 390,029 354,918 364,543 360,289 409,371 358,648 6.26%
PBT 85,559 125,266 95,267 134,210 84,557 122,866 140,050 -28.02%
Tax -23,981 -33,188 -37,667 -44,145 -18,073 -31,194 -33,692 -20.29%
NP 61,578 92,078 57,600 90,065 66,484 91,672 106,358 -30.55%
-
NP to SH 61,586 91,931 57,238 90,065 66,586 91,593 105,984 -30.38%
-
Tax Rate 28.03% 26.49% 39.54% 32.89% 21.37% 25.39% 24.06% -
Total Cost 331,283 297,951 297,318 274,478 293,805 317,699 252,290 19.93%
-
Net Worth 3,211,819 3,267,814 3,156,226 3,153,710 3,067,350 3,109,763 2,201,380 28.66%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 43,690 - - - 44,027 -
Div Payout % - - 76.33% - - - 41.54% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 3,211,819 3,267,814 3,156,226 3,153,710 3,067,350 3,109,763 2,201,380 28.66%
NOSH 1,099,750 1,098,351 1,092,271 1,100,195 1,100,829 1,099,555 1,100,690 -0.05%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 15.67% 23.61% 16.23% 24.71% 18.45% 22.39% 29.66% -
ROE 1.92% 2.81% 1.81% 2.86% 2.17% 2.95% 4.81% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 35.72 35.51 32.49 33.13 32.73 37.23 32.58 6.33%
EPS 5.60 8.37 5.24 8.19 6.04 8.33 9.67 -30.54%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 4.00 -
NAPS 2.9205 2.9752 2.8896 2.8665 2.7864 2.8282 2.00 28.74%
Adjusted Per Share Value based on latest NOSH - 1,100,195
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 21.92 21.77 19.81 20.34 20.11 22.85 20.02 6.23%
EPS 3.44 5.13 3.19 5.03 3.72 5.11 5.91 -30.30%
DPS 0.00 0.00 2.44 0.00 0.00 0.00 2.46 -
NAPS 1.7924 1.8237 1.7614 1.76 1.7118 1.7355 1.2285 28.66%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 3.26 2.49 2.21 2.61 2.90 2.96 3.02 -
P/RPS 9.13 7.01 6.80 7.88 8.86 7.95 9.27 -1.01%
P/EPS 58.21 29.75 42.17 31.88 47.94 35.53 31.36 51.09%
EY 1.72 3.36 2.37 3.14 2.09 2.81 3.19 -33.77%
DY 0.00 0.00 1.81 0.00 0.00 0.00 1.32 -
P/NAPS 1.12 0.84 0.76 0.91 1.04 1.05 1.51 -18.07%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 27/08/09 28/05/09 25/02/09 27/11/08 28/08/08 29/05/08 28/02/08 -
Price 3.34 3.60 2.32 2.04 2.74 3.12 3.06 -
P/RPS 9.35 10.14 7.14 6.16 8.37 8.38 9.39 -0.28%
P/EPS 59.64 43.01 44.27 24.92 45.30 37.45 31.78 52.20%
EY 1.68 2.32 2.26 4.01 2.21 2.67 3.15 -34.25%
DY 0.00 0.00 1.72 0.00 0.00 0.00 1.31 -
P/NAPS 1.14 1.21 0.80 0.71 0.98 1.10 1.53 -17.82%

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