[AIRPORT] QoQ TTM 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- 0.11%

YoY- -1.09%

Quarter Report

Announcement Q1-2009.pdf

Latest QR

Upcoming QR

AIRPORT's Result

AIRPORT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
TTM Result
Revenue	1,637,093	1,515,168	1,502,351	1,469,779	1,489,121	1,492,851	1,479,309	6.97%
YoY %	8.05%	0.85%	2.22%	-1.30%	-0.25%	0.92%	-	-
Horiz. %	110.67%	102.42%	101.56%	99.36%	100.66%	100.92%	100.00%	-
PBT	480,098	417,332	440,302	439,300	436,900	481,683	435,597	6.68%
YoY %	15.04%	-5.22%	0.23%	0.55%	-9.30%	10.58%	-	-
Horiz. %	110.22%	95.81%	101.08%	100.85%	100.30%	110.58%	100.00%	-
Tax	-101,520	-122,576	-138,981	-133,073	-131,079	-127,104	-115,421	-8.17%
YoY %	17.18%	11.80%	-4.44%	-1.52%	-3.13%	-10.12%	-	-
Horiz. %	87.96%	106.20%	120.41%	115.29%	113.57%	110.12%	100.00%	-
NP	378,578	294,756	301,321	306,227	305,821	354,579	320,176	11.78%
YoY %	28.44%	-2.18%	-1.60%	0.13%	-13.75%	10.75%	-	-
Horiz. %	118.24%	92.06%	94.11%	95.64%	95.52%	110.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	377,922	294,187	300,820	305,820	305,482	354,228	319,940	11.70%
YoY %	28.46%	-2.20%	-1.63%	0.11%	-13.76%	10.72%	-	-
Horiz. %	118.12%	91.95%	94.02%	95.59%	95.48%	110.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.15%	29.37%	31.56%	30.29%	30.00%	26.39%	26.50%	-
YoY %	-27.99%	-6.94%	4.19%	0.97%	13.68%	-0.42%	-	-
Horiz. %	79.81%	110.83%	119.09%	114.30%	113.21%	99.58%	100.00%	-
Total Cost	1,258,515	1,220,412	1,201,030	1,163,552	1,183,300	1,138,272	1,159,133	5.62%
YoY %	3.12%	1.61%	3.22%	-1.67%	3.96%	-1.80%	-	-
Horiz. %	108.57%	105.29%	103.61%	100.38%	102.08%	98.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	2.28%	2.22%	-1.71%	3.54%	0.08%	2.82%	-	-
Horiz. %	109.48%	107.04%	104.71%	106.54%	102.90%	102.82%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Dividend
Div	87,717	43,690	43,690	43,690	43,690	44,027	44,027	58.13%
YoY %	100.77%	0.00%	0.00%	0.00%	-0.77%	0.00%	-	-
Horiz. %	199.23%	99.23%	99.23%	99.23%	99.23%	100.00%	100.00%	-
Div Payout %	23.21%	14.85%	14.52%	14.29%	14.30%	12.43%	13.76%	-
YoY %	56.30%	2.27%	1.61%	-0.07%	15.04%	-9.67%	-	-
Horiz. %	168.68%	107.92%	105.52%	103.85%	103.92%	90.33%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
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%
YoY %	2.28%	2.22%	-1.71%	3.54%	0.08%	2.82%	-	-
Horiz. %	109.48%	107.04%	104.71%	106.54%	102.90%	102.82%	100.00%	-
NOSH	1,096,465	1,099,235	1,099,750	1,098,351	1,092,271	1,100,195	1,100,829	-0.26%
YoY %	-0.25%	-0.05%	0.13%	0.56%	-0.72%	-0.06%	-	-
Horiz. %	99.60%	99.86%	99.90%	99.77%	99.22%	99.94%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Ratio Analysis
NP Margin	23.13%	19.45%	20.06%	20.83%	20.54%	23.75%	21.64%	-
YoY %	18.92%	-3.04%	-3.70%	1.41%	-13.52%	9.75%	-	-
Horiz. %	106.89%	89.88%	92.70%	96.26%	94.92%	109.75%	100.00%	-
ROE	11.25%	8.96%	9.37%	9.36%	9.68%	11.23%	10.43%	-
YoY %	25.56%	-4.38%	0.11%	-3.31%	-13.80%	7.67%	-	-
Horiz. %	107.86%	85.91%	89.84%	89.74%	92.81%	107.67%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	149.31	137.84	136.61	133.82	136.33	135.69	134.38	7.25%
YoY %	8.32%	0.90%	2.08%	-1.84%	0.47%	0.97%	-	-
Horiz. %	111.11%	102.57%	101.66%	99.58%	101.45%	100.97%	100.00%	-
EPS	34.47	26.76	27.35	27.84	27.97	32.20	29.06	12.01%
YoY %	28.81%	-2.16%	-1.76%	-0.46%	-13.14%	10.81%	-	-
Horiz. %	118.62%	92.09%	94.12%	95.80%	96.25%	110.81%	100.00%	-
DPS	8.00	4.00	4.00	4.00	4.00	4.00	4.00	58.53%
YoY %	100.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	200.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	3.0626	2.9868	2.9205	2.9752	2.8896	2.8665	2.7864	6.48%
YoY %	2.54%	2.27%	-1.84%	2.96%	0.81%	2.87%	-	-
Horiz. %	109.91%	107.19%	104.81%	106.78%	103.70%	102.87%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 1,098,351
RPS	98.11	90.81	90.04	88.09	89.25	89.47	88.66	6.96%
YoY %	8.04%	0.86%	2.21%	-1.30%	-0.25%	0.91%	-	-
Horiz. %	110.66%	102.42%	101.56%	99.36%	100.67%	100.91%	100.00%	-
EPS	22.65	17.63	18.03	18.33	18.31	21.23	19.17	11.72%
YoY %	28.47%	-2.22%	-1.64%	0.11%	-13.75%	10.75%	-	-
Horiz. %	118.15%	91.97%	94.05%	95.62%	95.51%	110.75%	100.00%	-
DPS	5.26	2.62	2.62	2.62	2.62	2.64	2.64	58.14%
YoY %	100.76%	0.00%	0.00%	0.00%	-0.76%	0.00%	-	-
Horiz. %	199.24%	99.24%	99.24%	99.24%	99.24%	100.00%	100.00%	-
NAPS	2.0125	1.9677	1.9249	1.9585	1.8916	1.8901	1.8383	6.20%
YoY %	2.28%	2.22%	-1.72%	3.54%	0.08%	2.82%	-	-
Horiz. %	109.48%	107.04%	104.71%	106.54%	102.90%	102.82%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
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	2.66	2.50	2.39	1.86	1.62	1.92	2.16	14.84%
YoY %	6.40%	4.60%	28.49%	14.81%	-15.62%	-11.11%	-	-
Horiz. %	123.15%	115.74%	110.65%	86.11%	75.00%	88.89%	100.00%	-
P/EPS	11.52	12.89	11.92	8.94	7.90	8.11	9.98	10.01%
YoY %	-10.63%	8.14%	33.33%	13.16%	-2.59%	-18.74%	-	-
Horiz. %	115.43%	129.16%	119.44%	89.58%	79.16%	81.26%	100.00%	-
EY	8.68	7.76	8.39	11.18	12.66	12.34	10.02	-9.10%
YoY %	11.86%	-7.51%	-24.96%	-11.69%	2.59%	23.15%	-	-
Horiz. %	86.63%	77.45%	83.73%	111.58%	126.35%	123.15%	100.00%	-
DY	2.02	1.16	1.23	1.61	1.81	1.53	1.38	28.82%
YoY %	74.14%	-5.69%	-23.60%	-11.05%	18.30%	10.87%	-	-
Horiz. %	146.38%	84.06%	89.13%	116.67%	131.16%	110.87%	100.00%	-
P/NAPS	1.30	1.16	1.12	0.84	0.76	0.91	1.04	15.99%
YoY %	12.07%	3.57%	33.33%	10.53%	-16.48%	-12.50%	-	-
Horiz. %	125.00%	111.54%	107.69%	80.77%	73.08%	87.50%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Announcement Date
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	3.32	2.72	2.44	2.69	1.70	1.50	2.04	38.23%
YoY %	22.06%	11.48%	-9.29%	58.24%	13.33%	-26.47%	-	-
Horiz. %	162.75%	133.33%	119.61%	131.86%	83.33%	73.53%	100.00%	-
P/EPS	14.36	14.01	12.21	12.93	8.30	6.34	9.43	32.26%
YoY %	2.50%	14.74%	-5.57%	55.78%	30.91%	-32.77%	-	-
Horiz. %	152.28%	148.57%	129.48%	137.12%	88.02%	67.23%	100.00%	-
EY	6.96	7.14	8.19	7.73	12.05	15.78	10.61	-24.44%
YoY %	-2.52%	-12.82%	5.95%	-35.85%	-23.64%	48.73%	-	-
Horiz. %	65.60%	67.30%	77.19%	72.86%	113.57%	148.73%	100.00%	-
DY	1.62	1.07	1.20	1.11	1.72	1.96	1.46	7.15%
YoY %	51.40%	-10.83%	8.11%	-35.47%	-12.24%	34.25%	-	-
Horiz. %	110.96%	73.29%	82.19%	76.03%	117.81%	134.25%	100.00%	-
P/NAPS	1.62	1.26	1.14	1.21	0.80	0.71	0.98	39.67%
YoY %	28.57%	10.53%	-5.79%	51.25%	12.68%	-27.55%	-	-
Horiz. %	165.31%	128.57%	116.33%	123.47%	81.63%	72.45%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos