[AIRPORT] YoY Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
17-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -80.65%
YoY- -20.45%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 1,027,187 657,705 617,770 498,613 390,029 409,371 332,049 20.68%
PBT 186,062 153,667 140,918 119,724 125,266 122,866 94,071 12.02%
Tax -59,799 -50,938 -44,684 -46,518 -33,188 -31,194 -22,774 17.43%
NP 126,263 102,729 96,234 73,206 92,078 91,672 71,297 9.98%
-
NP to SH 126,060 102,729 96,090 73,135 91,931 91,593 71,253 9.96%
-
Tax Rate 32.14% 33.15% 31.71% 38.85% 26.49% 25.39% 24.21% -
Total Cost 900,924 554,976 521,536 425,407 297,951 317,699 260,752 22.93%
-
Net Worth 4,420,123 3,919,634 3,296,259 3,328,606 3,267,814 3,109,763 2,864,964 7.48%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 4,420,123 3,919,634 3,296,259 3,328,606 3,267,814 3,109,763 2,864,964 7.48%
NOSH 1,215,621 1,114,197 1,098,753 1,099,166 1,098,351 1,099,555 1,099,583 1.68%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 12.29% 15.62% 15.58% 14.68% 23.61% 22.39% 21.47% -
ROE 2.85% 2.62% 2.92% 2.20% 2.81% 2.95% 2.49% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 84.50 59.03 56.22 45.36 35.51 37.23 30.20 18.68%
EPS 10.39 9.22 8.74 6.66 8.37 8.33 6.48 8.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.6361 3.5179 3.00 3.0283 2.9752 2.8282 2.6055 5.70%
Adjusted Per Share Value based on latest NOSH - 1,099,166
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 61.56 39.42 37.02 29.88 23.38 24.53 19.90 20.68%
EPS 7.56 6.16 5.76 4.38 5.51 5.49 4.27 9.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6491 2.3491 1.9755 1.9949 1.9585 1.8637 1.717 7.48%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 5.86 5.85 6.08 4.82 2.49 2.96 2.94 -
P/RPS 6.94 9.91 10.81 10.63 7.01 7.95 9.74 -5.48%
P/EPS 56.51 63.45 69.52 72.44 29.75 35.53 45.37 3.72%
EY 1.77 1.58 1.44 1.38 3.36 2.81 2.20 -3.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 1.66 2.03 1.59 0.84 1.05 1.13 6.07%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 26/04/13 26/04/12 31/05/11 17/05/10 28/05/09 29/05/08 31/05/07 -
Price 6.00 5.75 6.37 4.98 3.60 3.12 2.82 -
P/RPS 7.10 9.74 11.33 10.98 10.14 8.38 9.34 -4.46%
P/EPS 57.86 62.36 72.84 74.85 43.01 37.45 43.52 4.85%
EY 1.73 1.60 1.37 1.34 2.32 2.67 2.30 -4.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 1.63 2.12 1.64 1.21 1.10 1.08 7.31%

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