[AIRPORT] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 60.61%
YoY- 0.37%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 476,843 377,360 392,861 390,029 354,918 364,543 360,289 20.48%
PBT 158,033 111,240 85,559 125,266 95,267 134,210 84,557 51.55%
Tax -16,611 -27,740 -23,981 -33,188 -37,667 -44,145 -18,073 -5.45%
NP 141,422 83,500 61,578 92,078 57,600 90,065 66,484 65.17%
-
NP to SH 140,973 83,432 61,586 91,931 57,238 90,065 66,586 64.65%
-
Tax Rate 10.51% 24.94% 28.03% 26.49% 39.54% 32.89% 21.37% -
Total Cost 335,421 293,860 331,283 297,951 297,318 274,478 293,805 9.20%
-
Net Worth 3,358,036 3,283,197 3,211,819 3,267,814 3,156,226 3,153,710 3,067,350 6.20%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 87,717 - - - 43,690 - - -
Div Payout % 62.22% - - - 76.33% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 3,358,036 3,283,197 3,211,819 3,267,814 3,156,226 3,153,710 3,067,350 6.20%
NOSH 1,096,465 1,099,235 1,099,750 1,098,351 1,092,271 1,100,195 1,100,829 -0.26%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 29.66% 22.13% 15.67% 23.61% 16.23% 24.71% 18.45% -
ROE 4.20% 2.54% 1.92% 2.81% 1.81% 2.86% 2.17% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 43.49 34.33 35.72 35.51 32.49 33.13 32.73 20.80%
EPS 12.86 7.59 5.60 8.37 5.24 8.19 6.04 65.27%
DPS 8.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 3.0626 2.9868 2.9205 2.9752 2.8896 2.8665 2.7864 6.48%
Adjusted Per Share Value based on latest NOSH - 1,098,351
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 26.61 21.06 21.92 21.77 19.81 20.34 20.11 20.46%
EPS 7.87 4.66 3.44 5.13 3.19 5.03 3.72 64.57%
DPS 4.90 0.00 0.00 0.00 2.44 0.00 0.00 -
NAPS 1.874 1.8323 1.7924 1.8237 1.7614 1.76 1.7118 6.20%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 3.97 3.45 3.26 2.49 2.21 2.61 2.90 -
P/RPS 9.13 10.05 9.13 7.01 6.80 7.88 8.86 2.01%
P/EPS 30.88 45.45 58.21 29.75 42.17 31.88 47.94 -25.35%
EY 3.24 2.20 1.72 3.36 2.37 3.14 2.09 33.83%
DY 2.02 0.00 0.00 0.00 1.81 0.00 0.00 -
P/NAPS 1.30 1.16 1.12 0.84 0.76 0.91 1.04 15.99%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 25/11/09 27/08/09 28/05/09 25/02/09 27/11/08 28/08/08 -
Price 4.95 3.75 3.34 3.60 2.32 2.04 2.74 -
P/RPS 11.38 10.92 9.35 10.14 7.14 6.16 8.37 22.65%
P/EPS 38.50 49.41 59.64 43.01 44.27 24.92 45.30 -10.24%
EY 2.60 2.02 1.68 2.32 2.26 4.01 2.21 11.41%
DY 1.62 0.00 0.00 0.00 1.72 0.00 0.00 -
P/NAPS 1.62 1.26 1.14 1.21 0.80 0.71 0.98 39.67%

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