[AIRPORT] YoY Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -24.43%
YoY- 2.03%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 1,565,780 1,431,024 1,347,460 1,199,500 1,127,856 1,020,962 948,146 8.71%
PBT 421,650 385,438 350,900 270,290 275,676 94,574 292,222 6.29%
Tax -114,338 -69,126 -96,356 -85,300 -94,860 -39,516 -64,684 9.94%
NP 307,312 316,312 254,544 184,990 180,816 55,058 227,538 5.13%
-
NP to SH 307,034 316,674 254,202 184,484 180,816 55,058 227,538 5.11%
-
Tax Rate 27.12% 17.93% 27.46% 31.56% 34.41% 41.78% 22.14% -
Total Cost 1,258,468 1,114,712 1,092,916 1,014,510 947,040 965,904 720,608 9.72%
-
Net Worth 3,209,351 3,065,292 2,923,102 2,748,569 2,562,659 2,400,528 2,420,638 4.80%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 3,209,351 3,065,292 2,923,102 2,748,569 2,562,659 2,400,528 2,420,638 4.80%
NOSH 1,098,904 1,100,090 1,100,441 1,099,427 1,099,853 1,101,160 1,100,290 -0.02%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 19.63% 22.10% 18.89% 15.42% 16.03% 5.39% 24.00% -
ROE 9.57% 10.33% 8.70% 6.71% 7.06% 2.29% 9.40% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 142.49 130.08 122.45 109.10 102.55 92.72 86.17 8.73%
EPS 27.94 28.76 23.10 16.78 16.44 5.00 20.68 5.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9205 2.7864 2.6563 2.50 2.33 2.18 2.20 4.83%
Adjusted Per Share Value based on latest NOSH - 1,098,943
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 87.38 79.86 75.20 66.94 62.94 56.98 52.91 8.71%
EPS 17.13 17.67 14.19 10.30 10.09 3.07 12.70 5.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7911 1.7107 1.6313 1.5339 1.4302 1.3397 1.3509 4.80%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 3.26 2.90 2.89 1.78 1.83 1.30 1.56 -
P/RPS 2.29 2.23 2.36 1.63 1.78 1.40 1.81 3.99%
P/EPS 11.67 10.07 12.51 10.61 11.13 26.00 7.54 7.54%
EY 8.57 9.93 7.99 9.43 8.98 3.85 13.26 -7.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.04 1.09 0.71 0.79 0.60 0.71 7.88%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 27/08/09 28/08/08 30/08/07 30/08/06 25/08/05 26/08/04 28/08/03 -
Price 3.34 2.74 2.58 1.85 2.01 1.36 1.70 -
P/RPS 2.34 2.11 2.11 1.70 1.96 1.47 1.97 2.90%
P/EPS 11.95 9.52 11.17 11.03 12.23 27.20 8.22 6.42%
EY 8.37 10.51 8.95 9.07 8.18 3.68 12.16 -6.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 0.98 0.97 0.74 0.86 0.62 0.77 6.75%

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