[AIRPORT] QoQ TTM Result on 30-Jun-2011 [#2]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
28-Jul-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 9.27%
YoY- 3.94%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 2,794,761 2,754,826 2,762,223 2,724,846 2,587,161 2,468,004 2,124,248 20.04%
PBT 586,984 574,235 620,926 558,481 496,160 474,966 450,445 19.28%
Tax -179,325 -173,071 -193,975 -186,616 -155,660 -157,494 -114,091 35.14%
NP 407,659 401,164 426,951 371,865 340,500 317,472 336,354 13.66%
-
NP to SH 407,755 401,116 426,278 371,231 339,739 316,784 335,842 13.79%
-
Tax Rate 30.55% 30.14% 31.24% 33.41% 31.37% 33.16% 25.33% -
Total Cost 2,387,102 2,353,662 2,335,272 2,352,981 2,246,661 2,150,532 1,787,894 21.22%
-
Net Worth 3,919,634 3,300,483 3,301,587 3,298,953 3,296,259 2,186,557 3,328,211 11.50%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - 87,717 -
Div Payout % - - - - - - 26.12% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 3,919,634 3,300,483 3,301,587 3,298,953 3,296,259 2,186,557 3,328,211 11.50%
NOSH 1,114,197 1,100,161 1,100,529 1,099,651 1,098,753 1,093,278 1,100,053 0.85%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 14.59% 14.56% 15.46% 13.65% 13.16% 12.86% 15.83% -
ROE 10.40% 12.15% 12.91% 11.25% 10.31% 14.49% 10.09% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 250.83 250.40 250.99 247.79 235.46 225.74 193.10 19.03%
EPS 36.60 36.46 38.73 33.76 30.92 28.98 30.53 12.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 8.00 -
NAPS 3.5179 3.00 3.00 3.00 3.00 2.00 3.0255 10.56%
Adjusted Per Share Value based on latest NOSH - 1,099,651
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 155.97 153.74 154.15 152.07 144.38 137.73 118.55 20.04%
EPS 22.76 22.39 23.79 20.72 18.96 17.68 18.74 13.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.90 -
NAPS 2.1875 1.8419 1.8425 1.8411 1.8396 1.2203 1.8574 11.51%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 5.85 5.80 5.29 6.47 6.08 6.28 5.75 -
P/RPS 2.33 2.32 2.11 2.61 2.58 2.78 2.98 -15.11%
P/EPS 15.99 15.91 13.66 19.17 19.66 21.67 18.83 -10.31%
EY 6.26 6.29 7.32 5.22 5.09 4.61 5.31 11.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.39 -
P/NAPS 1.66 1.93 1.76 2.16 2.03 3.14 1.90 -8.60%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 26/04/12 21/02/12 25/10/11 28/07/11 31/05/11 16/02/11 29/10/10 -
Price 5.75 5.78 5.88 6.49 6.37 6.20 6.07 -
P/RPS 2.29 2.31 2.34 2.62 2.71 2.75 3.14 -18.96%
P/EPS 15.71 15.85 15.18 19.22 20.60 21.40 19.88 -14.51%
EY 6.36 6.31 6.59 5.20 4.85 4.67 5.03 16.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.32 -
P/NAPS 1.63 1.93 1.96 2.16 2.12 3.10 2.01 -13.02%

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