[AIRPORT] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -16.5%
YoY- -3.04%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 2,931,042 2,560,938 2,047,254 1,565,780 1,431,024 1,347,460 1,199,500 16.04%
PBT 590,174 568,490 401,462 421,650 385,438 350,900 270,290 13.88%
Tax -183,326 -194,034 -135,790 -114,338 -69,126 -96,356 -85,300 13.58%
NP 406,848 374,456 265,672 307,312 316,312 254,544 184,990 14.02%
-
NP to SH 406,848 374,398 265,506 307,034 316,674 254,202 184,484 14.07%
-
Tax Rate 31.06% 34.13% 33.82% 27.12% 17.93% 27.46% 31.56% -
Total Cost 2,524,194 2,186,482 1,781,582 1,258,468 1,114,712 1,092,916 1,014,510 16.39%
-
Net Worth 3,487,268 3,299,728 3,265,999 3,209,351 3,065,292 2,923,102 2,748,569 4.04%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 3,487,268 3,299,728 3,265,999 3,209,351 3,065,292 2,923,102 2,748,569 4.04%
NOSH 1,162,422 1,099,909 1,099,367 1,098,904 1,100,090 1,100,441 1,099,427 0.93%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 13.88% 14.62% 12.98% 19.63% 22.10% 18.89% 15.42% -
ROE 11.67% 11.35% 8.13% 9.57% 10.33% 8.70% 6.71% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 252.15 232.83 186.22 142.49 130.08 122.45 109.10 14.96%
EPS 35.00 34.04 24.14 27.94 28.76 23.10 16.78 13.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.00 3.00 2.9708 2.9205 2.7864 2.6563 2.50 3.08%
Adjusted Per Share Value based on latest NOSH - 1,099,750
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 163.57 142.92 114.25 87.38 79.86 75.20 66.94 16.04%
EPS 22.71 20.89 14.82 17.13 17.67 14.19 10.30 14.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9462 1.8415 1.8227 1.7911 1.7107 1.6313 1.5339 4.04%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 5.56 6.47 5.00 3.26 2.90 2.89 1.78 -
P/RPS 2.21 2.78 2.68 2.29 2.23 2.36 1.63 5.19%
P/EPS 15.89 19.01 20.70 11.67 10.07 12.51 10.61 6.95%
EY 6.29 5.26 4.83 8.57 9.93 7.99 9.43 -6.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.85 2.16 1.68 1.12 1.04 1.09 0.71 17.28%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 27/07/12 28/07/11 17/08/10 27/08/09 28/08/08 30/08/07 30/08/06 -
Price 5.57 6.49 5.42 3.34 2.74 2.58 1.85 -
P/RPS 2.21 2.79 2.91 2.34 2.11 2.11 1.70 4.46%
P/EPS 15.91 19.07 22.44 11.95 9.52 11.17 11.03 6.28%
EY 6.28 5.24 4.46 8.37 10.51 8.95 9.07 -5.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 2.16 1.82 1.14 0.98 0.97 0.74 16.58%

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