[AIRPORT] YoY Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -20.1%
YoY- -26.66%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 1,547,000 1,440,073 1,366,308 1,140,486 1,103,242 1,015,926 905,236 9.33%
PBT 429,420 435,905 351,432 249,252 307,909 95,997 237,917 10.33%
Tax -113,212 -104,944 -107,520 -101,414 -106,937 -47,292 -64,665 9.77%
NP 316,208 330,961 243,912 147,837 200,972 48,705 173,252 10.53%
-
NP to SH 315,932 331,202 243,837 147,394 200,972 48,705 173,252 10.52%
-
Tax Rate 26.36% 24.07% 30.59% 40.69% 34.73% 49.26% 27.18% -
Total Cost 1,230,792 1,109,112 1,122,396 992,649 902,270 967,221 731,984 9.03%
-
Net Worth 3,282,543 3,153,518 2,944,742 2,738,900 2,629,506 2,409,593 2,431,542 5.12%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 3,282,543 3,153,518 2,944,742 2,738,900 2,629,506 2,409,593 2,431,542 5.12%
NOSH 1,099,016 1,100,128 1,099,687 1,099,960 1,100,211 1,100,271 1,100,245 -0.01%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 20.44% 22.98% 17.85% 12.96% 18.22% 4.79% 19.14% -
ROE 9.62% 10.50% 8.28% 5.38% 7.64% 2.02% 7.13% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 140.76 130.90 124.25 103.68 100.28 92.33 82.28 9.35%
EPS 28.75 30.08 22.17 13.40 18.27 4.43 15.75 10.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9868 2.8665 2.6778 2.49 2.39 2.19 2.21 5.14%
Adjusted Per Share Value based on latest NOSH - 1,102,650
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 86.33 80.37 76.25 63.65 61.57 56.70 50.52 9.33%
EPS 17.63 18.48 13.61 8.23 11.22 2.72 9.67 10.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8319 1.7599 1.6434 1.5285 1.4675 1.3447 1.357 5.12%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 3.45 2.61 2.86 2.05 2.05 1.48 1.58 -
P/RPS 2.45 1.99 2.30 1.98 2.04 1.60 1.92 4.14%
P/EPS 12.00 8.67 12.90 15.30 11.22 33.43 10.03 3.03%
EY 8.33 11.53 7.75 6.54 8.91 2.99 9.97 -2.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 0.91 1.07 0.82 0.86 0.68 0.71 8.51%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 25/11/09 27/11/08 26/11/07 30/11/06 25/11/05 30/11/04 21/11/03 -
Price 3.75 2.04 3.26 2.10 1.82 1.77 1.70 -
P/RPS 2.66 1.56 2.62 2.03 1.81 1.92 2.07 4.26%
P/EPS 13.04 6.78 14.70 15.67 9.96 39.98 10.80 3.18%
EY 7.67 14.76 6.80 6.38 10.04 2.50 9.26 -3.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 0.71 1.22 0.84 0.76 0.81 0.77 8.54%

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