[AIRPORT] YoY Cumulative 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- 66.99%
YoY- -3.04%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 1,465,521 1,280,469 1,023,627 782,890 715,512 673,730 599,750 16.04%
PBT 295,087 284,245 200,731 210,825 192,719 175,450 135,145 13.88%
Tax -91,663 -97,017 -67,895 -57,169 -34,563 -48,178 -42,650 13.58%
NP 203,424 187,228 132,836 153,656 158,156 127,272 92,495 14.02%
-
NP to SH 203,424 187,199 132,753 153,517 158,337 127,101 92,242 14.07%
-
Tax Rate 31.06% 34.13% 33.82% 27.12% 17.93% 27.46% 31.56% -
Total Cost 1,262,097 1,093,241 890,791 629,234 557,356 546,458 507,255 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 5.83% 5.67% 4.06% 4.78% 5.17% 4.35% 3.36% -
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 126.07 116.42 93.11 71.24 65.04 61.22 54.55 14.96%
EPS 17.50 17.02 12.07 13.97 14.38 11.55 8.39 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 81.79 71.46 57.13 43.69 39.93 37.60 33.47 16.04%
EPS 11.35 10.45 7.41 8.57 8.84 7.09 5.15 14.06%
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 4.41 5.56 5.37 4.58 4.46 4.72 3.26 5.15%
P/EPS 31.77 38.02 41.41 23.34 20.15 25.02 21.22 6.95%
EY 3.15 2.63 2.42 4.29 4.96 4.00 4.71 -6.47%
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 4.42 5.57 5.82 4.69 4.21 4.21 3.39 4.51%
P/EPS 31.83 38.13 44.88 23.91 19.04 22.34 22.05 6.30%
EY 3.14 2.62 2.23 4.18 5.25 4.48 4.54 -5.95%
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