[AIRPORT] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 68.97%
YoY- 146.29%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 623,778 525,014 498,613 476,843 377,360 392,861 390,029 36.71%
PBT 91,681 81,007 119,724 158,033 111,240 85,559 125,266 -18.77%
Tax -29,585 -21,377 -46,518 -16,611 -27,740 -23,981 -33,188 -7.36%
NP 62,096 59,630 73,206 141,422 83,500 61,578 92,078 -23.07%
-
NP to SH 62,116 59,618 73,135 140,973 83,432 61,586 91,931 -22.98%
-
Tax Rate 32.27% 26.39% 38.85% 10.51% 24.94% 28.03% 26.49% -
Total Cost 561,682 465,384 425,407 335,421 293,860 331,283 297,951 52.54%
-
Net Worth 3,328,211 3,266,726 3,328,606 3,358,036 3,283,197 3,211,819 3,267,814 1.22%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - 87,717 - - - -
Div Payout % - - - 62.22% - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 3,328,211 3,266,726 3,328,606 3,358,036 3,283,197 3,211,819 3,267,814 1.22%
NOSH 1,100,053 1,099,611 1,099,166 1,096,465 1,099,235 1,099,750 1,098,351 0.10%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 9.95% 11.36% 14.68% 29.66% 22.13% 15.67% 23.61% -
ROE 1.87% 1.83% 2.20% 4.20% 2.54% 1.92% 2.81% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 56.70 47.75 45.36 43.49 34.33 35.72 35.51 36.57%
EPS 5.65 5.42 6.66 12.86 7.59 5.60 8.37 -23.03%
DPS 0.00 0.00 0.00 8.00 0.00 0.00 0.00 -
NAPS 3.0255 2.9708 3.0283 3.0626 2.9868 2.9205 2.9752 1.12%
Adjusted Per Share Value based on latest NOSH - 1,096,465
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 37.38 31.47 29.88 28.58 22.62 23.54 23.38 36.69%
EPS 3.72 3.57 4.38 8.45 5.00 3.69 5.51 -23.02%
DPS 0.00 0.00 0.00 5.26 0.00 0.00 0.00 -
NAPS 1.9947 1.9578 1.9949 2.0125 1.9677 1.9249 1.9585 1.22%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 5.75 5.00 4.82 3.97 3.45 3.26 2.49 -
P/RPS 10.14 10.47 10.63 9.13 10.05 9.13 7.01 27.87%
P/EPS 101.83 92.22 72.44 30.88 45.45 58.21 29.75 126.95%
EY 0.98 1.08 1.38 3.24 2.20 1.72 3.36 -55.98%
DY 0.00 0.00 0.00 2.02 0.00 0.00 0.00 -
P/NAPS 1.90 1.68 1.59 1.30 1.16 1.12 0.84 72.22%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/10/10 17/08/10 17/05/10 24/02/10 25/11/09 27/08/09 28/05/09 -
Price 6.07 5.42 4.98 4.95 3.75 3.34 3.60 -
P/RPS 10.70 11.35 10.98 11.38 10.92 9.35 10.14 3.64%
P/EPS 107.50 99.97 74.85 38.50 49.41 59.64 43.01 84.07%
EY 0.93 1.00 1.34 2.60 2.02 1.68 2.32 -45.60%
DY 0.00 0.00 0.00 1.62 0.00 0.00 0.00 -
P/NAPS 2.01 1.82 1.64 1.62 1.26 1.14 1.21 40.21%

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