[AIRPORT] QoQ Quarter Result on 31-Mar-2011 [#1]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
31-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -21.18%
YoY- 31.39%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 813,202 661,155 662,699 617,770 820,599 623,778 525,014 33.76%
PBT 135,863 154,126 143,328 140,918 182,554 91,681 81,007 41.02%
Tax -39,110 -36,944 -52,333 -44,684 -60,014 -29,585 -21,377 49.42%
NP 96,753 117,182 90,995 96,234 122,540 62,096 59,630 37.95%
-
NP to SH 96,753 117,163 91,110 96,090 121,915 62,116 59,618 37.97%
-
Tax Rate 28.79% 23.97% 36.51% 31.71% 32.87% 32.27% 26.39% -
Total Cost 716,449 543,973 571,704 521,536 698,059 561,682 465,384 33.22%
-
Net Worth 3,300,483 3,301,587 3,298,953 3,296,259 2,186,557 3,328,211 3,266,726 0.68%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 3,300,483 3,301,587 3,298,953 3,296,259 2,186,557 3,328,211 3,266,726 0.68%
NOSH 1,100,161 1,100,529 1,099,651 1,098,753 1,093,278 1,100,053 1,099,611 0.03%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 11.90% 17.72% 13.73% 15.58% 14.93% 9.95% 11.36% -
ROE 2.93% 3.55% 2.76% 2.92% 5.58% 1.87% 1.83% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 73.92 60.08 60.26 56.22 75.06 56.70 47.75 33.71%
EPS 8.79 10.65 8.28 8.74 11.08 5.65 5.42 37.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.00 3.00 3.00 3.00 2.00 3.0255 2.9708 0.65%
Adjusted Per Share Value based on latest NOSH - 1,098,753
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 48.74 39.62 39.72 37.02 49.18 37.38 31.47 33.75%
EPS 5.80 7.02 5.46 5.76 7.31 3.72 3.57 38.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.978 1.9787 1.9771 1.9755 1.3105 1.9947 1.9578 0.68%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 5.80 5.29 6.47 6.08 6.28 5.75 5.00 -
P/RPS 7.85 8.81 10.74 10.81 8.37 10.14 10.47 -17.42%
P/EPS 65.95 49.69 78.09 69.52 56.32 101.83 92.22 -19.98%
EY 1.52 2.01 1.28 1.44 1.78 0.98 1.08 25.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.93 1.76 2.16 2.03 3.14 1.90 1.68 9.66%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 21/02/12 25/10/11 28/07/11 31/05/11 16/02/11 29/10/10 17/08/10 -
Price 5.78 5.88 6.49 6.37 6.20 6.07 5.42 -
P/RPS 7.82 9.79 10.77 11.33 8.26 10.70 11.35 -21.93%
P/EPS 65.72 55.23 78.33 72.84 55.60 107.50 99.97 -24.33%
EY 1.52 1.81 1.28 1.37 1.80 0.93 1.00 32.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.93 1.96 2.16 2.12 3.10 2.01 1.82 3.97%

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