[AIRPORT] QoQ Quarter Result on 31-Dec-2006 [#4]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
22-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 227.68%
YoY- 90.2%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 351,001 341,681 332,049 291,475 255,615 285,987 313,763 7.75%
PBT 88,124 81,379 94,071 76,315 52,715 51,971 83,174 3.92%
Tax -32,462 -25,404 -22,774 -16,326 -34,332 -20,682 -21,968 29.70%
NP 55,662 55,975 71,297 59,989 18,383 31,289 61,206 -6.12%
-
NP to SH 55,777 55,848 71,253 59,979 18,304 31,210 61,032 -5.82%
-
Tax Rate 36.84% 31.22% 24.21% 21.39% 65.13% 39.80% 26.41% -
Total Cost 295,339 285,706 260,752 231,486 237,232 254,698 252,557 10.98%
-
Net Worth 2,945,949 2,920,256 2,864,964 2,794,954 2,745,600 2,747,359 2,723,942 5.35%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 2,945,949 2,920,256 2,864,964 2,794,954 2,745,600 2,747,359 2,723,942 5.35%
NOSH 1,100,138 1,099,370 1,099,583 1,100,375 1,102,650 1,098,943 1,102,810 -0.16%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 15.86% 16.38% 21.47% 20.58% 7.19% 10.94% 19.51% -
ROE 1.89% 1.91% 2.49% 2.15% 0.67% 1.14% 2.24% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 31.91 31.08 30.20 26.49 23.18 26.02 28.45 7.94%
EPS 5.07 5.08 6.48 5.45 1.66 2.84 5.55 -5.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6778 2.6563 2.6055 2.54 2.49 2.50 2.47 5.52%
Adjusted Per Share Value based on latest NOSH - 1,100,375
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 21.04 20.48 19.90 17.47 15.32 17.14 18.80 7.78%
EPS 3.34 3.35 4.27 3.59 1.10 1.87 3.66 -5.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7656 1.7502 1.717 1.6751 1.6455 1.6466 1.6325 5.35%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 2.86 2.89 2.94 2.16 2.05 1.78 2.04 -
P/RPS 8.96 9.30 9.74 8.15 8.84 6.84 7.17 16.00%
P/EPS 56.41 56.89 45.37 39.63 123.49 62.68 36.86 32.76%
EY 1.77 1.76 2.20 2.52 0.81 1.60 2.71 -24.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.09 1.13 0.85 0.82 0.71 0.83 18.43%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 26/11/07 30/08/07 31/05/07 22/02/07 30/11/06 30/08/06 26/05/06 -
Price 3.26 2.58 2.82 2.39 2.10 1.85 1.84 -
P/RPS 10.22 8.30 9.34 9.02 9.06 7.11 6.47 35.59%
P/EPS 64.30 50.79 43.52 43.85 126.51 65.14 33.25 55.15%
EY 1.56 1.97 2.30 2.28 0.79 1.54 3.01 -35.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 0.97 1.08 0.94 0.84 0.74 0.74 39.51%

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