[AIRPORT] YoY Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
31-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -58.22%
YoY- 16.75%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 498,613 390,029 409,371 332,049 313,763 297,629 276,112 10.34%
PBT 119,724 125,266 122,866 94,071 83,174 72,687 30,803 25.37%
Tax -46,518 -33,188 -31,194 -22,774 -21,968 -23,265 -12,329 24.75%
NP 73,206 92,078 91,672 71,297 61,206 49,422 18,474 25.78%
-
NP to SH 73,135 91,931 91,593 71,253 61,032 49,422 18,474 25.76%
-
Tax Rate 38.85% 26.49% 25.39% 24.21% 26.41% 32.01% 40.03% -
Total Cost 425,407 297,951 317,699 260,752 252,557 248,207 257,638 8.71%
-
Net Worth 3,328,606 3,267,814 3,109,763 2,864,964 2,723,942 2,553,653 2,408,217 5.54%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 3,328,606 3,267,814 3,109,763 2,864,964 2,723,942 2,553,653 2,408,217 5.54%
NOSH 1,099,166 1,098,351 1,099,555 1,099,583 1,102,810 1,100,712 1,099,642 -0.00%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 14.68% 23.61% 22.39% 21.47% 19.51% 16.61% 6.69% -
ROE 2.20% 2.81% 2.95% 2.49% 2.24% 1.94% 0.77% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 45.36 35.51 37.23 30.20 28.45 27.04 25.11 10.35%
EPS 6.66 8.37 8.33 6.48 5.55 4.49 1.68 25.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.0283 2.9752 2.8282 2.6055 2.47 2.32 2.19 5.54%
Adjusted Per Share Value based on latest NOSH - 1,099,583
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 29.88 23.38 24.53 19.90 18.80 17.84 16.55 10.34%
EPS 4.38 5.51 5.49 4.27 3.66 2.96 1.11 25.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9949 1.9585 1.8637 1.717 1.6325 1.5305 1.4433 5.53%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 4.82 2.49 2.96 2.94 2.04 1.70 1.63 -
P/RPS 10.63 7.01 7.95 9.74 7.17 6.29 6.49 8.56%
P/EPS 72.44 29.75 35.53 45.37 36.86 37.86 97.02 -4.75%
EY 1.38 3.36 2.81 2.20 2.71 2.64 1.03 4.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 0.84 1.05 1.13 0.83 0.73 0.74 13.58%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 17/05/10 28/05/09 29/05/08 31/05/07 26/05/06 27/05/05 31/05/04 -
Price 4.98 3.60 3.12 2.82 1.84 1.54 1.43 -
P/RPS 10.98 10.14 8.38 9.34 6.47 5.70 5.70 11.54%
P/EPS 74.85 43.01 37.45 43.52 33.25 34.30 85.12 -2.11%
EY 1.34 2.32 2.67 2.30 3.01 2.92 1.17 2.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 1.21 1.10 1.08 0.74 0.66 0.65 16.66%

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