[AIRPORT] QoQ Quarter Result on 30-Sep-2010 [#3]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
29-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 4.19%
YoY- -25.55%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 662,699 617,770 820,599 623,778 525,014 498,613 476,843 24.61%
PBT 143,328 140,918 182,554 91,681 81,007 119,724 158,033 -6.32%
Tax -52,333 -44,684 -60,014 -29,585 -21,377 -46,518 -16,611 115.36%
NP 90,995 96,234 122,540 62,096 59,630 73,206 141,422 -25.52%
-
NP to SH 91,110 96,090 121,915 62,116 59,618 73,135 140,973 -25.30%
-
Tax Rate 36.51% 31.71% 32.87% 32.27% 26.39% 38.85% 10.51% -
Total Cost 571,704 521,536 698,059 561,682 465,384 425,407 335,421 42.82%
-
Net Worth 3,298,953 3,296,259 2,186,557 3,328,211 3,266,726 3,328,606 3,358,036 -1.17%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - 87,717 -
Div Payout % - - - - - - 62.22% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 3,298,953 3,296,259 2,186,557 3,328,211 3,266,726 3,328,606 3,358,036 -1.17%
NOSH 1,099,651 1,098,753 1,093,278 1,100,053 1,099,611 1,099,166 1,096,465 0.19%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 13.73% 15.58% 14.93% 9.95% 11.36% 14.68% 29.66% -
ROE 2.76% 2.92% 5.58% 1.87% 1.83% 2.20% 4.20% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 60.26 56.22 75.06 56.70 47.75 45.36 43.49 24.36%
EPS 8.28 8.74 11.08 5.65 5.42 6.66 12.86 -25.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 8.00 -
NAPS 3.00 3.00 2.00 3.0255 2.9708 3.0283 3.0626 -1.37%
Adjusted Per Share Value based on latest NOSH - 1,100,053
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 36.98 34.48 45.80 34.81 29.30 27.83 26.61 24.60%
EPS 5.08 5.36 6.80 3.47 3.33 4.08 7.87 -25.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.90 -
NAPS 1.8411 1.8396 1.2203 1.8574 1.8231 1.8576 1.874 -1.17%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 6.47 6.08 6.28 5.75 5.00 4.82 3.97 -
P/RPS 10.74 10.81 8.37 10.14 10.47 10.63 9.13 11.46%
P/EPS 78.09 69.52 56.32 101.83 92.22 72.44 30.88 85.93%
EY 1.28 1.44 1.78 0.98 1.08 1.38 3.24 -46.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.02 -
P/NAPS 2.16 2.03 3.14 1.90 1.68 1.59 1.30 40.41%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 28/07/11 31/05/11 16/02/11 29/10/10 17/08/10 17/05/10 24/02/10 -
Price 6.49 6.37 6.20 6.07 5.42 4.98 4.95 -
P/RPS 10.77 11.33 8.26 10.70 11.35 10.98 11.38 -3.61%
P/EPS 78.33 72.84 55.60 107.50 99.97 74.85 38.50 60.77%
EY 1.28 1.37 1.80 0.93 1.00 1.34 2.60 -37.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.62 -
P/NAPS 2.16 2.12 3.10 2.01 1.82 1.64 1.62 21.20%

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