[AIRPORT] YoY Quarter Result on 30-Jun-2006 [#2]

Stock

[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD

Announcement Date

30-Aug-2006

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

30-Jun-2006 [#2]

Profit Trend

QoQ- -48.86%

YoY- -23.85%

Quarter Report

Announcement Q2-2006.pdf

Latest QR

Upcoming QR

AIRPORT's Result

AIRPORT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Quarter Result
Revenue	392,861	360,289	341,681	285,987	266,299	234,369	162,114	15.88%
YoY %	9.04%	5.45%	19.47%	7.39%	13.62%	44.57%	-	-
Horiz. %	242.34%	222.24%	210.77%	176.41%	164.27%	144.57%	100.00%	-
PBT	85,559	84,557	81,379	51,971	65,151	16,484	27,686	20.66%
YoY %	1.18%	3.91%	56.59%	-20.23%	295.24%	-40.46%	-	-
Horiz. %	309.03%	305.41%	293.94%	187.72%	235.32%	59.54%	100.00%	-
Tax	-23,981	-18,073	-25,404	-20,682	-24,165	-7,429	-12,060	12.12%
YoY %	-32.69%	28.86%	-22.83%	14.41%	-225.28%	38.40%	-	-
Horiz. %	198.85%	149.86%	210.65%	171.49%	200.37%	61.60%	100.00%	-
NP	61,578	66,484	55,975	31,289	40,986	9,055	15,626	25.65%
YoY %	-7.38%	18.77%	78.90%	-23.66%	352.63%	-42.05%	-	-
Horiz. %	394.07%	425.47%	358.22%	200.24%	262.29%	57.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	61,586	66,586	55,848	31,210	40,986	9,055	15,626	25.65%
YoY %	-7.51%	19.23%	78.94%	-23.85%	352.63%	-42.05%	-	-
Horiz. %	394.13%	426.12%	357.40%	199.73%	262.29%	57.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.03%	21.37%	31.22%	39.80%	37.09%	45.07%	43.56%	-
YoY %	31.17%	-31.55%	-21.56%	7.31%	-17.71%	3.47%	-	-
Horiz. %	64.35%	49.06%	71.67%	91.37%	85.15%	103.47%	100.00%	-
Total Cost	331,283	293,805	285,706	254,698	225,313	225,314	146,488	14.55%
YoY %	12.76%	2.83%	12.17%	13.04%	-0.00%	53.81%	-	-
Horiz. %	226.15%	200.57%	195.04%	173.87%	153.81%	153.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,211,819	3,067,350	2,920,256	2,747,359	2,560,251	2,407,304	2,421,084	4.81%
YoY %	4.71%	5.04%	6.29%	7.31%	6.35%	-0.57%	-	-
Horiz. %	132.66%	126.69%	120.62%	113.48%	105.75%	99.43%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Equity
Net Worth	3,211,819	3,067,350	2,920,256	2,747,359	2,560,251	2,407,304	2,421,084	4.81%
YoY %	4.71%	5.04%	6.29%	7.31%	6.35%	-0.57%	-	-
Horiz. %	132.66%	126.69%	120.62%	113.48%	105.75%	99.43%	100.00%	-
NOSH	1,099,750	1,100,829	1,099,370	1,098,943	1,098,820	1,104,268	1,100,492	-0.01%
YoY %	-0.10%	0.13%	0.04%	0.01%	-0.49%	0.34%	-	-
Horiz. %	99.93%	100.03%	99.90%	99.86%	99.85%	100.34%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Ratio Analysis
NP Margin	15.67%	18.45%	16.38%	10.94%	15.39%	3.86%	9.64%	-
YoY %	-15.07%	12.64%	49.73%	-28.91%	298.70%	-59.96%	-	-
Horiz. %	162.55%	191.39%	169.92%	113.49%	159.65%	40.04%	100.00%	-
ROE	1.92%	2.17%	1.91%	1.14%	1.60%	0.38%	0.65%	-
YoY %	-11.52%	13.61%	67.54%	-28.75%	321.05%	-41.54%	-	-
Horiz. %	295.38%	333.85%	293.85%	175.38%	246.15%	58.46%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Per Share
RPS	35.72	32.73	31.08	26.02	24.23	21.22	14.73	15.89%
YoY %	9.14%	5.31%	19.45%	7.39%	14.18%	44.06%	-	-
Horiz. %	242.50%	222.20%	211.00%	176.65%	164.49%	144.06%	100.00%	-
EPS	5.60	6.04	5.08	2.84	3.73	0.82	1.42	25.66%
YoY %	-7.28%	18.90%	78.87%	-23.86%	354.88%	-42.25%	-	-
Horiz. %	394.37%	425.35%	357.75%	200.00%	262.68%	57.75%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	2.9205	2.7864	2.6563	2.50	2.33	2.18	2.20	4.83%
YoY %	4.81%	4.90%	6.25%	7.30%	6.88%	-0.91%	-	-
Horiz. %	132.75%	126.65%	120.74%	113.64%	105.91%	99.09%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 1,098,943
RPS	23.54	21.59	20.48	17.14	15.96	14.05	9.72	15.86%
YoY %	9.03%	5.42%	19.49%	7.39%	13.59%	44.55%	-	-
Horiz. %	242.18%	222.12%	210.70%	176.34%	164.20%	144.55%	100.00%	-
EPS	3.69	3.99	3.35	1.87	2.46	0.54	0.94	25.57%
YoY %	-7.52%	19.10%	79.14%	-23.98%	355.56%	-42.55%	-	-
Horiz. %	392.55%	424.47%	356.38%	198.94%	261.70%	57.45%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.9249	1.8383	1.7502	1.6466	1.5344	1.4427	1.451	4.81%
YoY %	4.71%	5.03%	6.29%	7.31%	6.36%	-0.57%	-	-
Horiz. %	132.66%	126.69%	120.62%	113.48%	105.75%	99.43%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	-
Price	3.26	2.90	2.89	1.78	1.83	1.30	1.56	-
P/RPS	9.13	8.86	9.30	6.84	7.55	6.13	10.59	-2.43%
YoY %	3.05%	-4.73%	35.96%	-9.40%	23.16%	-42.12%	-	-
Horiz. %	86.21%	83.66%	87.82%	64.59%	71.29%	57.88%	100.00%	-
P/EPS	58.21	47.94	56.89	62.68	49.06	158.54	109.87	-10.03%
YoY %	21.42%	-15.73%	-9.24%	27.76%	-69.06%	44.30%	-	-
Horiz. %	52.98%	43.63%	51.78%	57.05%	44.65%	144.30%	100.00%	-
EY	1.72	2.09	1.76	1.60	2.04	0.63	0.91	11.18%
YoY %	-17.70%	18.75%	10.00%	-21.57%	223.81%	-30.77%	-	-
Horiz. %	189.01%	229.67%	193.41%	175.82%	224.18%	69.23%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.12	1.04	1.09	0.71	0.79	0.60	0.71	7.88%
YoY %	7.69%	-4.59%	53.52%	-10.13%	31.67%	-15.49%	-	-
Horiz. %	157.75%	146.48%	153.52%	100.00%	111.27%	84.51%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Announcement Date
Date	27/08/09	28/08/08	30/08/07	30/08/06	25/08/05	26/08/04	28/08/03	-
Price	3.34	2.74	2.58	1.85	2.01	1.36	1.70	-
P/RPS	9.35	8.37	8.30	7.11	8.29	6.41	11.54	-3.44%
YoY %	11.71%	0.84%	16.74%	-14.23%	29.33%	-44.45%	-	-
Horiz. %	81.02%	72.53%	71.92%	61.61%	71.84%	55.55%	100.00%	-
P/EPS	59.64	45.30	50.79	65.14	53.89	165.85	119.73	-10.95%
YoY %	31.66%	-10.81%	-22.03%	20.88%	-67.51%	38.52%	-	-
Horiz. %	49.81%	37.84%	42.42%	54.41%	45.01%	138.52%	100.00%	-
EY	1.68	2.21	1.97	1.54	1.86	0.60	0.84	12.23%
YoY %	-23.98%	12.18%	27.92%	-17.20%	210.00%	-28.57%	-	-
Horiz. %	200.00%	263.10%	234.52%	183.33%	221.43%	71.43%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.14	0.98	0.97	0.74	0.86	0.62	0.77	6.75%
YoY %	16.33%	1.03%	31.08%	-13.95%	38.71%	-19.48%	-	-
Horiz. %	148.05%	127.27%	125.97%	96.10%	111.69%	80.52%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos