[AIRPORT] QoQ TTM Result on 31-Dec-2008 [#4]

Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -13.76%
YoY- 5.75%
Quarter Report
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 1,515,168 1,502,351 1,469,779 1,489,121 1,492,851 1,479,309 1,460,701 2.46%
PBT 417,332 440,302 439,300 436,900 481,683 435,597 432,419 -2.33%
Tax -122,576 -138,981 -133,073 -131,079 -127,104 -115,421 -122,752 -0.09%
NP 294,756 301,321 306,227 305,821 354,579 320,176 309,667 -3.23%
-
NP to SH 294,187 300,820 305,820 305,482 354,228 319,940 309,202 -3.26%
-
Tax Rate 29.37% 31.56% 30.29% 30.00% 26.39% 26.50% 28.39% -
Total Cost 1,220,412 1,201,030 1,163,552 1,183,300 1,138,272 1,159,133 1,151,034 3.97%
-
Net Worth 3,283,197 3,211,819 3,267,814 3,156,226 3,153,710 3,067,350 3,109,763 3.68%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 43,690 43,690 43,690 43,690 44,027 44,027 88,002 -37.27%
Div Payout % 14.85% 14.52% 14.29% 14.30% 12.43% 13.76% 28.46% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 3,283,197 3,211,819 3,267,814 3,156,226 3,153,710 3,067,350 3,109,763 3.68%
NOSH 1,099,235 1,099,750 1,098,351 1,092,271 1,100,195 1,100,829 1,099,555 -0.01%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 19.45% 20.06% 20.83% 20.54% 23.75% 21.64% 21.20% -
ROE 8.96% 9.37% 9.36% 9.68% 11.23% 10.43% 9.94% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 137.84 136.61 133.82 136.33 135.69 134.38 132.84 2.49%
EPS 26.76 27.35 27.84 27.97 32.20 29.06 28.12 -3.24%
DPS 4.00 4.00 4.00 4.00 4.00 4.00 8.00 -36.97%
NAPS 2.9868 2.9205 2.9752 2.8896 2.8665 2.7864 2.8282 3.70%
Adjusted Per Share Value based on latest NOSH - 1,092,271
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 84.56 83.84 82.03 83.10 83.31 82.56 81.52 2.46%
EPS 16.42 16.79 17.07 17.05 19.77 17.86 17.26 -3.26%
DPS 2.44 2.44 2.44 2.44 2.46 2.46 4.91 -37.23%
NAPS 1.8323 1.7924 1.8237 1.7614 1.76 1.7118 1.7355 3.68%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 3.45 3.26 2.49 2.21 2.61 2.90 2.96 -
P/RPS 2.50 2.39 1.86 1.62 1.92 2.16 2.23 7.90%
P/EPS 12.89 11.92 8.94 7.90 8.11 9.98 10.53 14.41%
EY 7.76 8.39 11.18 12.66 12.34 10.02 9.50 -12.60%
DY 1.16 1.23 1.61 1.81 1.53 1.38 2.70 -43.03%
P/NAPS 1.16 1.12 0.84 0.76 0.91 1.04 1.05 6.86%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 27/08/09 28/05/09 25/02/09 27/11/08 28/08/08 29/05/08 -
Price 3.75 3.34 3.60 2.32 2.04 2.74 3.12 -
P/RPS 2.72 2.44 2.69 1.70 1.50 2.04 2.35 10.22%
P/EPS 14.01 12.21 12.93 8.30 6.34 9.43 11.10 16.77%
EY 7.14 8.19 7.73 12.05 15.78 10.61 9.01 -14.35%
DY 1.07 1.20 1.11 1.72 1.96 1.46 2.56 -44.06%
P/NAPS 1.26 1.14 1.21 0.80 0.71 0.98 1.10 9.46%

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