[AIRPORT] YoY Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
30-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 78.38%
YoY- 37.79%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 1,023,627 782,890 715,512 673,730 599,750 563,928 510,481 12.28%
PBT 200,731 210,825 192,719 175,450 135,145 137,838 47,287 27.23%
Tax -67,895 -57,169 -34,563 -48,178 -42,650 -47,430 -19,758 22.83%
NP 132,836 153,656 158,156 127,272 92,495 90,408 27,529 29.97%
-
NP to SH 132,753 153,517 158,337 127,101 92,242 90,408 27,529 29.96%
-
Tax Rate 33.82% 27.12% 17.93% 27.46% 31.56% 34.41% 41.78% -
Total Cost 890,791 629,234 557,356 546,458 507,255 473,520 482,952 10.73%
-
Net Worth 3,265,999 3,209,351 3,065,292 2,923,102 2,748,569 2,562,659 2,400,528 5.26%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 3,265,999 3,209,351 3,065,292 2,923,102 2,748,569 2,562,659 2,400,528 5.26%
NOSH 1,099,367 1,098,904 1,100,090 1,100,441 1,099,427 1,099,853 1,101,160 -0.02%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 12.98% 19.63% 22.10% 18.89% 15.42% 16.03% 5.39% -
ROE 4.06% 4.78% 5.17% 4.35% 3.36% 3.53% 1.15% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 93.11 71.24 65.04 61.22 54.55 51.27 46.36 12.31%
EPS 12.07 13.97 14.38 11.55 8.39 8.22 2.50 29.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9708 2.9205 2.7864 2.6563 2.50 2.33 2.18 5.29%
Adjusted Per Share Value based on latest NOSH - 1,099,370
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 57.13 43.69 39.93 37.60 33.47 31.47 28.49 12.28%
EPS 7.41 8.57 8.84 7.09 5.15 5.05 1.54 29.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8227 1.7911 1.7107 1.6313 1.5339 1.4302 1.3397 5.26%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 5.00 3.26 2.90 2.89 1.78 1.83 1.30 -
P/RPS 5.37 4.58 4.46 4.72 3.26 3.57 2.80 11.45%
P/EPS 41.41 23.34 20.15 25.02 21.22 22.26 52.00 -3.72%
EY 2.42 4.29 4.96 4.00 4.71 4.49 1.92 3.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.68 1.12 1.04 1.09 0.71 0.79 0.60 18.71%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 17/08/10 27/08/09 28/08/08 30/08/07 30/08/06 25/08/05 26/08/04 -
Price 5.42 3.34 2.74 2.58 1.85 2.01 1.36 -
P/RPS 5.82 4.69 4.21 4.21 3.39 3.92 2.93 12.11%
P/EPS 44.88 23.91 19.04 22.34 22.05 24.45 54.40 -3.15%
EY 2.23 4.18 5.25 4.48 4.54 4.09 1.84 3.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.82 1.14 0.98 0.97 0.74 0.86 0.62 19.64%

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